Discounted Cash Flow
Fidelity National Information Services, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $8.8b | $568.0m | $1.8b | 6.4% | $1.74 |
| 2017 | $8.7b (-1.8%) | $1.3b (132.2%) | $1.6b (-10.3%) | 15.2% (136.6%) | $4.00 (129.9%) |
| 2018 | $8.4b (-2.8%) | $846.0m (-35.9%) | $1.9b (16.9%) | 10.0% (-34.0%) | $2.58 (-35.5%) |
| 2019 | $10.3b (22.7%) | $298.0m (-64.8%) | $2.2b (18.4%) | 2.9% (-71.3%) | $0.67 (-74.0%) |
| 2020 | $12.6b (21.5%) | $158.0m (-47.0%) | $158.0m (-92.9%) | 1.3% (-56.4%) | $0.26 (-61.2%) |
| 2021 | $13.9b (10.6%) | $417.0m (163.9%) | $417.0m (163.9%) | 3.0% (138.7%) | $0.68 (161.5%) |
| 2022 | $14.5b (4.7%) | $-16.7b (-4109.6%) | $3.7b (780.3%) | -115.1% (-3929.9%) | $-27.68 (-4170.6%) |
| 2023 | $9.8b (-32.4%) | $-6.7b (60.2%) | $4.2b (14.2%) | -67.8% (41.1%) | $-11.26 (59.3%) |
| 2024 | $10.1b (3.1%) | $1.4b (121.8%) | $-201.0m (-104.8%) | 14.3% (121.1%) | $2.62 (123.3%) |
| 2025 | $10.7b (5.4%) | $382.0m (-73.7%) | $54.0m (126.9%) | 3.6% (-75.0%) | $0.73 (-72.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.