investorscraft@gmail.com

Intrinsic Value of Fidelity National Information Services, Inc. (FIS)

Previous Close$70.52
Intrinsic Value
Upside potential
Previous Close
$70.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %4.7NaN
Revenue, $14528NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m30647NaN
Operating income, $m-16119NaN
EBITDA, $m-12242NaN
Interest expense (income), $mNaN
Earnings before tax, $m-16343NaN
Tax expense, $m377NaN
Net income, $m-16720NaN

BALANCE SHEET

Cash and short-term investments, $m2188NaN
Total assets, $m63278NaN
Adjusted assets (=assets-cash), $m61090NaN
Average production assets, $m58225NaN
Working capital, $m-3406NaN
Total debt, $m16340NaN
Total liabilities, $m36052NaN
Total equity, $m27226NaN
Debt-to-equity ratio0.600NaN
Adjusted equity ratio0.445NaN

CASH FLOW

Net income, $m-16720NaN
Depreciation, amort., depletion, $m3877NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3939NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1390NaN
Free cash flow, $m5329NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-3406
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount