Cheap — but check the trap first.

It looks undervalued, but something is deteriorating. Cheap for a reason, or a real bargain?

Current price
$53.00
Market cap ≈ $29B
Intrinsic value
$98
range $60 – $156
Margin of safety
+84%
below fair value
1 FY16 1 FY17 1 FY18 2 FY19 3 FY20 3 FY21 3 FY22 4 FY23 5 FY24 4 FY25

What the math is really telling you. Watch whether cash flow is compounding — that, more than any single year, is what a value read hangs on.

  • Good:
    Undervalued
    Fair value ~$98 vs $53 — a margin of safety of 84%.
  • Good:
    Price is in line with its record
    Priced for ~0%/yr, roughly what it has delivered (11.1%/yr).
  • Good:
    Revenue still growing
    Up 3.6% last year — demand isn't the problem.
  • Good:
    Cash flow compounding
    Free cash flow up ~11.1%/yr — the engine is growing.
  • Warning:
    Heavy debt load
    Net debt of $28B — roughly 7× annual free cash flow. This changes the risk picture.

Where this number comes from →

How this was built. Every figure is computed from Fiserv, Inc.'s SEC filings — no estimates, no AI. Two-stage DCF: 9% discount rate, 5% free-cash-flow growth for 10 years, 2.5% terminal. Free cash flow is operating cash flow less capital spending. Net cash is cash and marketable securities less borrowings, commercial paper and finance leases; operating leases are disclosed but never counted as debt. We subtract net debt from the value of the business — for Fiserv that is about $28B, or $51 per share. Fundamentals are from the FY25 annual report and change only when a new one is filed. Price of $53.00 taken 2026-09-04 (Google Finance, manual entry, 2026-08-28) — it is not live and does not move during the day.

TickerMath is an educational tool, not investment advice — it computes one model from SEC filings and can be wrong. How we compute this →