Fidelity National Information Services, Inc. (FIS) DCF Valuation

Fidelity National Information Services, Inc. (FIS) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Fidelity National Information Services, Inc. (FIS) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Master your Fidelity National Information Services, Inc. (FIS) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with accurate (FIS) data, enabling you to adjust forecasts and assumptions to precisely calculate the intrinsic value of Fidelity National Information Services, Inc. (FIS).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 10,333.0 12,552.0 13,877.0 14,528.0 9,821.0 9,927.1 10,034.4 10,142.9 10,252.5 10,363.3
Revenue Growth, % 0 21.47 10.56 4.69 -32.4 1.08 1.08 1.08 1.08 1.08
EBITDA 3,244.0 4,319.0 5,021.0 2,875.0 2,906.0 3,005.2 3,037.7 3,070.5 3,103.7 3,137.3
EBITDA, % 31.39 34.41 36.18 19.79 29.59 30.27 30.27 30.27 30.27 30.27
Depreciation 2,444.0 3,714.0 4,016.0 1,636.0 1,530.0 2,164.5 2,187.9 2,211.6 2,235.5 2,259.6
Depreciation, % 23.65 29.59 28.94 11.26 15.58 21.8 21.8 21.8 21.8 21.8
EBIT 800.0 605.0 1,005.0 1,239.0 1,376.0 840.7 849.8 859.0 868.2 877.6
EBIT, % 7.74 4.82 7.24 8.53 14.01 8.47 8.47 8.47 8.47 8.47
Total Cash 1,152.0 1,959.0 2,010.0 2,188.0 440.0 1,206.8 1,219.8 1,233.0 1,246.3 1,259.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4,350.0 3,314.0 3,772.0 2,041.0 2,017.0
Account Receivables, % 42.1 26.4 27.18 14.05 20.54
Inventories 2,882.0 3,252.0 551.0 .0 -147.0 1,117.3 1,129.3 1,141.5 1,153.9 1,166.3
Inventories, % 27.89 25.91 3.97 0 -1.5 11.25 11.25 11.25 11.25 11.25
Accounts Payable 1,386.0 1,576.0 1,829.0 623.0 733.0 1,010.6 1,021.5 1,032.6 1,043.7 1,055.0
Accounts Payable, % 13.41 12.56 13.18 4.29 7.46 10.18 10.18 10.18 10.18 10.18
Capital Expenditure -828.0 -1,129.0 -1,251.0 -1,390.0 -1,122.0 -933.4 -943.5 -953.7 -964.0 -974.5
Capital Expenditure, % -8.01 -8.99 -9.01 -9.57 -11.42 -9.4 -9.4 -9.4 -9.4 -9.4
Tax Rate, % 1103.62 1103.62 1103.62 1103.62 1103.62 1103.62 1103.62 1103.62 1103.62 1103.62
EBITAT 577.2 359.4 531.2 1,267.6 -13,809.8 478.2 483.4 488.6 493.9 499.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,652.8 3,800.4 5,792.2 2,589.6 -13,120.8 153.2 1,698.7 1,717.0 1,735.6 1,754.3
WACC, % 7.71 7.55 7.47 8.07 6.79 7.52 7.52 7.52 7.52 7.52
PV UFCF
SUM PV UFCF 5,512.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,789
Terminal Value 32,423
Present Terminal Value 22,565
Enterprise Value 28,078
Net Debt 18,901
Equity Value 9,177
Diluted Shares Outstanding, MM 591
Equity Value Per Share 15.53

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Fidelity National Information Services, Inc.'s (FIS) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Metrics: Adjust essential inputs such as revenue projections, operating margins, and investment expenditures.
  • Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and additional financial outputs.
  • High-Precision Accuracy: Leverages Fidelity National Information Services, Inc.'s (FIS) actual financial data for reliable valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamlines the valuation process, removing the complexity of building models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Fidelity National Information Services, Inc.'s (FIS) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures as needed.
  • 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Experiment with Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Fidelity National Information Services, Inc. (FIS)?

  • User-Friendly Interface: Crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to fit your specific financial analysis.
  • Real-Time Adjustments: Observe immediate changes in FIS’s valuation as you tweak the inputs.
  • Preloaded Data: Comes with FIS’s actual financial information for swift evaluations.
  • Endorsed by Experts: Utilized by investors and analysts for making educated financial choices.

Who Should Use This Product?

  • Investors: Evaluate Fidelity National Information Services, Inc.'s (FIS) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize financial analysis and assess the company’s future growth potential.
  • Startup Founders: Understand the valuation methods employed by established firms like Fidelity National Information Services, Inc. (FIS).
  • Consultants: Create detailed valuation reports to assist clients in their financial strategies.
  • Students and Educators: Utilize current data to enhance learning and teaching of valuation methodologies.

What the Template Contains

  • Historical Data: Includes Fidelity National Information Services, Inc. (FIS)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Fidelity National Information Services, Inc. (FIS)’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Fidelity National Information Services, Inc. (FIS)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.