Discounted Cash Flow
Fiserv 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 | $5.5b | $930.0m | $1.1b | 16.9% | $4.22 |
| 2017 | $5.7b (3.5%) | $1.2b (34.0%) | $-268.0m (-123.5%) | 21.9% (29.5%) | $5.90 (39.8%) |
| 2018 | $5.8b (2.2%) | $1.2b (-4.7%) | $-367.0m (-36.9%) | 20.4% (-6.8%) | $2.93 (-50.3%) |
| 2019 | $10.2b (74.9%) | $893.0m (-24.8%) | $-721.0m (-96.5%) | 8.8% (-57.0%) | $1.74 (-40.6%) |
| 2020 | $14.9b (45.8%) | $958.0m (7.3%) | $-900.0m (-24.8%) | 6.5% (-26.4%) | $1.42 (-18.4%) |
| 2021 | $16.2b (9.3%) | $1.3b (39.2%) | $2.9b (419.3%) | 8.2% (27.5%) | $2.01 (41.5%) |
| 2022 | $17.7b (9.3%) | $2.5b (89.7%) | $3.1b (9.2%) | 14.3% (73.5%) | $3.94 (96.0%) |
| 2023 | $19.1b (7.6%) | $3.1b (21.3%) | $3.8b (20.2%) | 16.1% (12.7%) | $5.02 (27.4%) |
| 2024 | $20.5b (7.1%) | $3.1b (2.1%) | $5.1b (34.1%) | 15.3% (-4.7%) | $5.41 (7.8%) |
| 2025 | $21.2b (3.6%) | $3.5b (11.1%) | $4.3b (-15.1%) | 16.4% (7.3%) | $6.36 (17.6%) |
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.