Stock Analysis on Net

Fiserv Inc. (NASDAQ:FISV)

This company has been moved to the archive! The financial data has not been updated since April 28, 2022.

Market Value Added (MVA)

Microsoft Excel

MVA

Fiserv Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Fair value of debt1 22,596 23,244 22,984 6,009 5,009
Operating lease liability 737 596 743 378 366
Market value of common equity 62,324 77,236 73,709 33,187 29,363
Preferred stock, no par value; none issued
Redeemable noncontrolling interests 278 259 262
Noncontrolling interests 720 740 1,616
Market (fair) value of Fiserv 86,655 102,075 99,314 39,574 34,738
Less: Invested capital2 59,700 60,165 62,514 9,909 9,201
MVA 26,955 41,910 36,800 29,665 25,537

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Fiserv Inc. market (fair) value less invested capital. Fiserv Inc. MVA increased from 2019 to 2020 but then decreased significantly from 2020 to 2021.

MVA Spread Ratio

Fiserv Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 26,955 41,910 36,800 29,665 25,537
Invested capital2 59,700 60,165 62,514 9,909 9,201
Performance Ratio
MVA spread ratio3 45.15% 69.66% 58.87% 299.38% 277.55%
Benchmarks
MVA Spread Ratio, Competitors4
Accenture PLC 739.74% 550.21% 505.40% 481.52%
Adobe Inc. 1,033.13% 1,082.99% 884.94% 680.30%
International Business Machines Corp. 54.96% 39.12% 47.78%
Intuit Inc. 1,175.12% 976.09% 1,553.30% 1,330.67%
Microsoft Corp. 1,383.21% 1,315.93% 962.41% 863.13%
Oracle Corp. 260.27% 180.84% 220.64% 167.48%
Palo Alto Networks Inc. 573.47% 267.90% 424.76% 461.39%
Salesforce Inc. 270.75% 226.93% 326.41%
ServiceNow Inc. 1,798.18% 2,575.52% 2,192.76%
Synopsys Inc. 707.79% 468.10% 272.11% 150.54%

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2021 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 26,955 ÷ 59,700 = 45.15%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Fiserv Inc. MVA spread ratio improved from 2019 to 2020 but then deteriorated significantly from 2020 to 2021.

MVA Margin

Fiserv Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 26,955 41,910 36,800 29,665 25,537
 
Revenue 16,226 14,852 10,187 5,823 5,696
Add: Increase (decrease) in contract liabilities 77 86 178 (161) 69
Adjusted revenue 16,303 14,938 10,365 5,662 5,765
Performance Ratio
MVA margin2 165.34% 280.56% 355.04% 523.93% 442.97%
Benchmarks
MVA Margin, Competitors3
Accenture PLC 379.26% 279.96% 233.58% 202.17%
Adobe Inc. 1,287.44% 1,554.19% 1,330.31% 1,114.60%
International Business Machines Corp. 104.85% 68.01% 81.54%
Intuit Inc. 1,489.94% 1,098.60% 1,034.92% 884.25%
Microsoft Corp. 1,148.11% 976.86% 711.95% 612.04%
Oracle Corp. 514.72% 411.93% 401.82% 302.52%
Palo Alto Networks Inc. 771.68% 434.92% 469.62% 683.93%
Salesforce Inc. 620.94% 558.53% 642.57%
ServiceNow Inc. 1,555.49% 2,101.04% 1,606.91%
Synopsys Inc. 1,126.17% 803.94% 470.26% 256.95%

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 MVA. See details »

2 2021 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenue
= 100 × 26,955 ÷ 16,303 = 165.34%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Fiserv Inc. MVA margin ratio deteriorated from 2019 to 2020 and from 2020 to 2021.