investorscraft@gmail.com

Intrinsic Value of Fiserv, Inc. (FI)

Previous Close$175.55
Intrinsic Value
Upside potential
Previous Close
$175.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fiserv, Inc. is a leading global provider of financial services technology, serving clients across banking, payments, and merchant solutions. The company operates in a highly competitive fintech sector, offering integrated software, processing services, and digital solutions that enable financial institutions and businesses to manage transactions efficiently. Fiserv’s core revenue model is driven by subscription-based software, transaction processing fees, and value-added services, positioning it as a critical infrastructure partner for financial ecosystems. With a diversified portfolio spanning card issuance, digital banking, and point-of-sale systems, Fiserv holds a strong market position, supported by its scale, innovation, and long-term client relationships. The company’s ability to adapt to digital transformation trends, such as real-time payments and cloud-based solutions, reinforces its competitive edge in a rapidly evolving industry.

Revenue Profitability And Efficiency

Fiserv reported revenue of $20.5 billion for FY 2024, with net income of $3.1 billion, reflecting a robust margin profile. Diluted EPS stood at $5.38, supported by strong operating cash flow of $6.6 billion. Capital expenditures of $1.6 billion indicate ongoing investments in technology and infrastructure, aligning with the company’s growth strategy. The firm’s ability to convert revenue into cash flow underscores operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and high operating cash flow generation. With a disciplined approach to capital allocation, Fiserv balances reinvestment in innovation with debt management. The absence of dividends suggests a focus on retaining capital for growth initiatives, including acquisitions and organic expansion in high-potential segments like digital payments.

Balance Sheet And Financial Health

Fiserv’s balance sheet shows $1.2 billion in cash and equivalents against total debt of $24.9 billion, indicating a leveraged but manageable position. The debt load reflects strategic acquisitions and investments in technology. Strong operating cash flow provides flexibility to service obligations, though investors should monitor leverage ratios amid rising interest rates.

Growth Trends And Dividend Policy

Fiserv’s growth is driven by secular trends in digital payments and banking modernization, with revenue growth likely sustained by cross-selling and market expansion. The company does not currently pay dividends, opting instead to reinvest in R&D and M&A. This aligns with its focus on long-term value creation through technological leadership and scale advantages.

Valuation And Market Expectations

The market likely values Fiserv on its earnings stability and growth potential in fintech. A P/E ratio derived from its $5.38 EPS would reflect investor confidence in its ability to maintain margins while capturing market share. Comparisons to peers may highlight its premium positioning as a consolidator in the payments space.

Strategic Advantages And Outlook

Fiserv’s strategic advantages include its entrenched client base, diversified revenue streams, and innovation pipeline. The outlook remains positive, supported by demand for digital financial solutions, though competition and regulatory risks persist. Execution on integration of acquisitions and scalability of new products will be key to sustaining outperformance.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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