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)
$1,150.81
Method range
$34.27 – $1,150.81
median $134.85
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 | $1,150.81 | +2,014.29% |
| Exit multiple | $198.55 | +264.77% |
| Analyst target | $71.15 | +30.72% |
| Graham number | $34.27 | -37.04% |
- Forward DCF$1,150.81
- Exit multiple$198.55
- Analyst target$71.15
- Graham number$34.27
Stock price
$54.43
FCF / share (TTM)
$0.27
3Y FCF CAGR
16.6%
Fair value @ hist. growth
$13.56
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
35.7%
per year over your projection horizon
Margin of safety -301.3% vs hist-growth DCF
Historical 3Y CAGR
16.6%
Your model implies
35.7%
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% |
|---|---|---|---|---|---|
| 6.5% | 31.3% | 30.0% | 28.6% | 27.1% | 25.3% |
| 7.5% | 34.6% | 33.5% | 32.4% | 31.1% | 29.7% |
| 8.5% | 37.6% | 36.7% | 35.7% | 34.6% | 33.5% |
| 9.5% | 40.3% | 39.6% | 38.7% | 37.8% | 36.8% |
| 10.5% | 43.0% | 42.3% | 41.5% | 40.7% | 39.9% |
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
0.79
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