Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
157.50 USD216.39 USD276.90 USD
-71.62%
216.39 USDCurrent price is 71.6% below the base model value.
F
US
FISV.US · FISERV INC
US · US
Latest price61.41 USD
30D+32.41%
Vs. base value-71.6%
Research summary
FISV.US latest organized financial period shows revenue grew +3.6% YoY and net income grew +11.15% YoY. Current price is about 61.41 USD, while the model base case is about 216 USD; the current price sits -71.6% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue21B USD
Net income3B USD
Free cash flow4B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price61.41 USD
Base value216.39 USD
Vs. base-71.6%
Price date2026/04/29
144.55 USD216.39 USD276.90 USD
-71.62%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
144.55 USD233.86 USD304.72 USD
-73.74%
233.86 USDCurrent price is 73.7% below the base model value.Adjusted reference: 129.14 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-7.5%
Current price implies roughly -7.5% annualized FCF growth.
-7.5%Current price implies roughly -7.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
89.08 USD89.08 USD89.08 USD
-31.06%
89.08 USDCurrent price is 31.1% below the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/12/31 | Asset impairment | Impairment | -22M USD | Medium |
| 2021/12/31 | Asset impairment | Impairment | -36M USD | Medium |
| 2021/12/31 | Integration and restructuring costs | Restructuring | -186M USD | Medium |
| 2020/12/31 | Asset impairment | Impairment | -294M USD | Medium |
| 2020/12/31 | Business sale gain/loss | Asset sale gain/loss | 733M USD | Medium |
| 2020/12/31 | Integration and restructuring costs | Restructuring | -718M USD | Medium |
| 2024/09/30 | Asset impairment | Impairment | -11M USD | Medium |
| 2024/06/30 | Asset impairment | Impairment | -11M USD | Medium |
| 2024/03/31 | Asset impairment | Impairment | -11M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 21B USD | 3B USD | - | 4B USD | 6.34 | - |
| 2024/12/31 | Annual | 20B USD | 3B USD | - | 5B USD | 5.38 | - |
| 2023/12/31 | Annual | 19B USD | 3B USD | - | 4B USD | 4.98 | - |
| 2022/12/31 | Annual | 18B USD | 3B USD | 3B USD | 3B USD | 3.91 | 3.94 |
| 2021/12/31 | Annual | 16B USD | 1B USD | 2B USD | 3B USD | 1.99 | 2.32 |
Ad placement