Fair value (multi-method)
Four independent methods triangulate what FISV 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)
$1,090.66
Method range
$34.27 – $1,090.66
median $131.52
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 | $1,090.66 | +2,071.77% |
| Exit multiple | $197.32 | +292.92% |
| Analyst target | $65.71 | +30.84% |
| Graham number | $34.27 | -31.76% |
- Forward DCF$1,090.66
- Exit multiple$197.32
- Analyst target$65.71
- Graham number$34.27
Stock price
$50.22
FCF / share (TTM)
$0.27
3Y FCF CAGR
16.6%
Fair value @ hist. growth
$12.92
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
35.3%
per year over your projection horizon
Margin of safety -288.7% vs hist-growth DCF
Historical 3Y CAGR
16.6%
Your model implies
35.3%
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 17% 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% |
|---|---|---|---|---|---|
| 6.8% | 31.0% | 29.8% | 28.5% | 27.1% | 25.4% |
| 7.8% | 34.2% | 33.2% | 32.1% | 30.9% | 29.6% |
| 8.8% | 37.1% | 36.2% | 35.3% | 34.3% | 33.2% |
| 9.8% | 39.8% | 39.0% | 38.2% | 37.4% | 36.4% |
| 10.8% | 42.3% | 41.7% | 41.0% | 40.2% | 39.4% |
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.
Net debt
$28.3B
Total debt − cash
Beta
0.82
Vs market benchmark
Frequently asked questions
Fiserv (FISV) 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.