Related on Kindle
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 Q2 print stress-tested the operating case. The reprice made the valuation pillar unambiguous. Author added to FISV position at $47.30 in pre-market trading. Full 10-page addendum with anchor tables (5-quarter progression, TTM FCF bridge, 5-year capital allocation, valuation snapshot with peer FCF-yield comparison) in the Q2 2026 Print Addendum PDF below.
The author, Philip A. Baratelli, currently owns FISV stock and added to the FISV position at $47.30 in pre-market trading on August 6, 2026, following the Q2 2026 earnings release. The trade is on the record. Educational and editorial analysis; not investment advice; not a research report; not a price target.
Read against the memo — the three-pillar case, updated: (1) Cheap valuation — stronger. TTM P/E 6.2x on $7.66 adjusted EPS. Forward P/E 6.5x on updated guide midpoint. EV/EBITDA ~6.6x on ~$52.5B enterprise value. FISV has never traded this low. (2) FCF machine (slowed, not broken). TTM FCF $4.25B against $25.2B market cap = 16.8% FCF yield. Peer set (V, MA, PYPL, GPN, ADP): 2-7%. FISV out-yields the entire payments peer set by 2-7x. (3) Capital return (paused during transformation). TTM buybacks $1.5B (was $6.9B). Capital redirected to (a) One Fiserv transformation program ($329M H1 charges), (b) $1.41B principal debt tender at 87 cents on the dollar generating $154M gain on early extinguishment. Buyback authorization remaining 12/31/25: 45.9M shares. The primary open question is when buyback pace normalizes. Sources: FISV Q2 2026 earnings release (August 6, 2026); Q2 2026 earnings presentation; Form 10-Q for the quarter ended June 30, 2026.
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.
Independent editorial analysis · Not affiliated with or endorsed by Fiserv, Inc..
This case study is independent editorial and educational analysis of publicly available information about Fiserv, Inc.. The Baratelli Institute is not affiliated with, endorsed by, sponsored by, or otherwise connected to Fiserv, Inc.. Fiserv®, Clover® and related marks are the property of their respective owners. No claim is made to any such marks by the Baratelli Institute. Analysis draws exclusively on publicly disclosed information (SEC filings, press releases, earnings call transcripts, investor materials, journalist reporting); no non-public information has been received from Fiserv, Inc.. Presented for educational and editorial purposes under principles of fair use and fair comment on a publicly traded company. Nothing in this analysis constitutes investment advice or a recommendation to buy, sell, or hold securities. Consult licensed advisors before investment decisions.
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.”
Financial Modeling & M&A · Pick the level that fits
Same practitioner voice at every tier — from the free acquisition records to the 800-page CFO reference.
Related free tools & libraries
Every one of these is a working calculator or reference — no signup, no gate.
Interactive weighted-average cost-of-capital calc with the Baratelli methodology.
73 company references plus the full methodology. Refreshed quarterly.
YTM, YTC, current yield — the fixed-income back-solve.
Macaulay, modified, and effective duration plus convexity adjustment.
Rolling maturity structure with cash-flow, yield, and duration outputs.
Tax-equivalent yield and after-tax comparison for muni holdings.
Sponsor-return math on a leverage-funded distribution.
Stock-based comp valuation via the closed-form Black-Scholes.
Discrete-time lattice for exotic vesting and early-exercise features.
Simulation-based value for TSR-linked performance awards.
Multi-period reinvestment and yield-on-cost across scenarios.
Full library — Apple to Nestle to Reliance. Snapshot inputs sourced to filings.
Berkshire, Danaher, Constellation, Blackstone, Apollo, LVMH, and 37 more.
Board-grade practitioner memos — LVMH, SpaceX, Dell, Disney, Belron.
One-page cheat sheet — formulas, conventions, sensitivity rules.
