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)
$459.33
Method range
$56.63 – $932.46
median $261.11
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 | $459.33 | +1,021.69% |
| Exit multiple | $932.46 | +2,177.08% |
| Analyst target | $62.88 | +53.55% |
| Graham number | $56.63 | +38.29% |
- Forward DCF$459.33
- Exit multiple$932.46
- Analyst target$62.88
- Graham number$56.63
Stock price
$40.95
FCF / share (TTM)
$1.35
3Y FCF CAGR
-1.4%
Fair value @ hist. growth
$16.95
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
10.1%
per year over your projection horizon
Margin of safety -141.6% vs hist-growth DCF
Historical 3Y CAGR
-1.4%
Your model implies
10.1%
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% |
|---|---|---|---|---|---|
| 6.6% | 6.7% | 5.8% | 4.7% | 3.6% | 2.2% |
| 7.6% | 9.2% | 8.4% | 7.6% | 6.7% | 5.6% |
| 8.6% | 11.5% | 10.8% | 10.1% | 9.4% | 8.5% |
| 9.6% | 13.6% | 13.0% | 12.4% | 11.8% | 11.1% |
| 10.6% | 15.6% | 15.1% | 14.5% | 14.0% | 13.4% |
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
$3.4B
Total debt − cash
Beta
0.80
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