Fair value (multi-method)
Four independent methods triangulate what FIS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$443.21
Method range
$54.88 – $931.53
median $249.92
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $443.21 | +993.26% |
| Exit multiple | $931.53 | +2,197.79% |
| Analyst target | $54.88 | +35.37% |
| Graham number | $56.63 | +39.69% |
- Forward DCF$443.21
- Exit multiple$931.53
- Analyst target$54.88
- Graham number$56.63
Stock price
$40.54
FCF / share (TTM)
$1.35
3Y FCF CAGR
-1.4%
Fair value @ hist. growth
$16.51
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
10.4%
per year over your projection horizon
Margin of safety -145.6% vs hist-growth DCF
Historical 3Y CAGR
-1.4%
Your model implies
10.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -1% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.7% | 7.0% | 6.1% | 5.1% | 4.0% | 2.8% |
| 7.7% | 9.5% | 8.7% | 7.9% | 7.0% | 6.0% |
| 8.7% | 11.7% | 11.1% | 10.4% | 9.7% | 8.9% |
| 9.7% | 13.8% | 13.3% | 12.7% | 12.0% | 11.3% |
| 10.7% | 15.8% | 15.3% | 14.8% | 14.2% | 13.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.01
Low vs growth
Net debt
$3.41B
Total debt − cash
Beta
0.81
Vs market benchmark
Frequently asked questions
Fidelity National Information Services (FIS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.