A practitioner read of FI at $57.13 after the 68% drawdown: $4.4B FY2025 free cash flow at 93% conversion, $5.6B / 32.2M shares of FY2025 buybacks, and a contrarian view that the market is pricing in panic the multi-decade switching costs do not justify.
The full case study, valuation model, and library crosswalk — all free, all built from public filings.
$4.4B FY2025 FCF at 93% conversion. FY2025 buybacks: 32.2M shares for $5.6B — roughly 18% of market cap returned in one year. Trading at 6.9x FCF / 9.7x PE after a 68% drawdown. ID26 guidance projects 2027-2029 cumulative FCF $13.5B+, with the majority deployed to buybacks. The compounding math on this buyback velocity is the story most analysts are missing.
Vs. $57.13 close, Base implies ~110% upside. LBO downside-floor sanity check $60 / $80 / $110. Methodology: DCF + trading comps (FIS / GPN / ADP / SQ / TOST) + sum-of-the-parts (Merchant Solutions + Financial Solutions less Corporate). Sell-side 1-year consensus target $70.15 (+23%) is, in the author's view, well below where the math actually lands.
The 68% drawdown reads, in the author's view, like the market pricing in a Clover-acquisition failure plus organic-growth panic. Both fears appear, to the author, likely overblown: the underlying recurring-revenue payments-infrastructure platform has multi-decade switching costs that do not disappear because one quarter disappoints. If correct, the $5.6B FY 2025 buyback velocity is compounding into a structurally cheap multiple. The author's lens; not a price target, not a recommendation.
The author owns shares of FI as disclosed in the case study. This is an educational case study, not investment advice, not a research report, not a buy/sell rating, not a price target, not an allocation recommendation, not an opinion of fairness for any corporate transaction. Every number traces to a public SEC filing. The Institute is not a registered investment adviser; this is a Lowe v. SEC publisher-exception publication.
Every analytical move in this case study cross-references a Guide chapter. If you want to learn the methodology in full, the Guides are where it's taught.
“Practitioner case studies — written by an owner, the methodology of the Guides applied to a stock he owns, with the workpapers behind it.”