任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Successful balance sheet deleveraging toward the 2.8x gross leverage threshold, triggering the resumption of large-scale share buybacks and a sharp multiple re-rating from 5.12x forward P/E toward the 11.5x terminal assumption.
Short-term debt refinancing yields and revolving borrowing rates exceeding 8.0% pre-tax amid a prolonged restrictive monetary environment.
FIS presents an exceptional risk-adjusted investment opportunity, combining a wide-moat core banking franchise with a compressed 5.12x forward P/E multiple that offers 167.7% implied return to our $90.08 fair value midpoint,,.4
Fidelity National Information Services represents a premier core financial technology asset currently priced at a severe discount to intrinsic value. Anchored by its Banking Solutions segment ($7,285M in FY2025 revenue), the company powers core ledgers and transaction processing for the world's largest financial institutions under multi-year contracts characterized by >85% renewal win rates.
While market sentiment has been dampened by post-acquisition debt of $21.26B and macro interest rate pressure on lending volumes, FIS's underlying cash conversion remains formidable. The company generated $2,809M in FY2025 free cash flow and guided FY2026 free cash flow to $2,150M-$2,250M, which provides clear runway to achieve its 2.8x leverage target and resume share repurchases.456
Supported by AI-driven development productivity delivering 1.5x-2.0x engineering throughput and 30% fewer defects, operating margins are projected to expand by 85-105 bps in FY2026. We reaffirm our Strong Buy rating with a fair value midpoint of $90.08.5
At 5.12x forward P/E, FIS trades at a deep discount to peers like Jack Henry (18.92x) and Broadridge (14.33x), offering asymmetric 167.7% upside to fair value.34
Banking Solutions secures mission-critical ledgers under long-term contracts, achieving >85% large-bank renewal rates and generating over $7.28B in high-margin revenue.58
Deployment of generative AI software tools has generated 1.5x-2.0x engineering throughput gains and 30% fewer defects, supporting full-year operating margin expansion of 85-105 bps.5
Strong Buy with a fair value midpoint of $90.08, representing 167.7% implied return from the October 12, 2026 price of $33.65. Market skepticism over legacy technology and debt leverage has created an extreme valuation disconnect for a mission-critical core banking infrastructure asset.4
Fidelity National Information Services, Inc. (FIS) is a global leader in financial technology solutions, providing mission-critical core software and infrastructure to financial institutions, capital markets participants, and corporations.
The company operates primarily through two segments: Banking Solutions, which accounts for 68.2% of FY2025 revenue ($7,285M) providing core deposit and lending processing, digital banking, and card issuing; and Capital Market Solutions, which generates $3,196M in revenue serving global asset managers, custodians, and trading institutions.
Under a stress scenario combining a higher-for-longer refinancing shock and operational growth deceleration, pre-tax cost of debt increases from 6.22% to 8.5% across maturing tranches of FIS's $21.26B total debt,. Concurrently, pro forma revenue growth decelerates below 2.0% YoY as lending volumes remain depressed and professional services backlog conversions continue to lag. Even in this adverse environment, FIS's recurring revenue base ($2.8B quarterly) and modest capital expenditure requirements ($154M in FY2025) prevent solvency impairment, though free cash flow available for discretionary capital returns is temporarily curtailed.
Downside risks center on elevated interest rates dampening bank lending activity, professional services execution slippage, and refinancing pressures across $21.26B in total debt. In this path, revenue growth decelerates and operating margins compress, while higher debt service costs delay share buybacks. However, core banking renewal stickiness provides a fundamental cash flow cushion.
Management lowered FY2026 pro forma revenue growth outlook to 4.5%-5.0% as lending volumes stalled from interest rate pressure and professional services fell 17%. If core renewals slip below 80% and professional services backlog fails to convert, revenue growth dropping below 2% would severely erode compounding power.5
投資判断を弱める5つの変化です。
Core renewal win rates slipping below 80% would signal customer attrition and competitive encroachment by cloud-native core platforms.
現在:> 85.0%
警戒条件< 80.0%
Operating margins dropping below 14.0% would indicate uncontained acquisition integration expenses and failure to capture AI efficiency benefits.
FIS possesses a wide economic moat rooted in high client switching costs, deep integration within the mission-critical operations of financial institutions, and massive operating scale across global payment and banking networks.
The Banking Solutions core processing franchise accounts for 68.2% of FY2025 revenue ($7,285M). Core deposit ledgers and account processing platforms operate under sticky 5- to 10-year contracts, resulting in large-institution renewal win rates exceeding 85%. Replacing a core banking system entails severe operational disruption and regulatory scrutiny, making voluntary deconversion exceedingly rare.
In payment processing and issuer solutions, the addition of Total Issuing Solutions complements FIS's existing prime platform, securing an 80%+ win rate against cloud-native entrants like Visa Pismo in tier-1 institutions. The breadth of FIS's platform allows cross-selling into fraud detection, risk management, and Capital Markets ($3,196M in FY2025 revenue).
Economic profit is generated by high operating margins (guided to expand 85-105 bps in FY2026) and an asset-light operating model (FY2025 CapEx of $154M). Returns comfortably exceed the computed WACC of 6.61%, generating sustainable economic value added.257
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
The highlighted cell is Fair value when every assumption sits at its base level ($90.08). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $1.2B after modeled reinvestment of $169.2M, with terminal value at 85.4% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The modal expected path targets the $90.08 fair value midpoint. Core Banking Solutions revenue compounds steadily supported by >85% large-institution renewal win rates. Operating margin expands 85 to 105 bps in FY2026 and progresses toward 17.3% in FY2027 and 18.5% by FY2030. FY2026 adjusted EPS is expected at $6.19 and FY2027 adjusted EPS at $6.68, yielding 7.0-8.5% adjusted EPS compounding.15
An earnings beat driven by accelerating AI productivity gains and resilient core renewal execution confirms the compounder thesis and solidifies intrinsic value upside.
In-line quarterly results match house forecast expectations for adjusted EPS growth and validate underlying organic stability across Banking Solutions.
An operational miss stemming from renewed professional services delays or lending attrition would reduce near-term compounding velocity, justifying a rating adjustment while monitoring valuation support.
Earnings quality is supported by high recurring revenue composition and robust cash conversion, with FY2025 operating cash flow of $2,963M and free cash flow of $2,809M substantially exceeding GAAP net income. The gap between GAAP and adjusted net income primarily reflects non-cash purchase accounting amortization following the Total Issuing Solutions acquisition and non-operating transaction adjustments.46
Consensus estimates have stabilized following the Q2 2026 earnings release, with FY2026 EPS consensus holding at $6.19 and FY2027 EPS at $6.68. Post-earnings revisions reflect modest full-year revenue adjustments offset by disciplined margin guidance.1
Measures core processing franchise retention and validates structural moat durability against cloud-native competitors.
FIS generates resilient, recurring cash flow underpinned by long-term customer commitments. In FY2025, operating cash flow was $2,963M against capital expenditures of only $154M, resulting in $2,809M in free cash flow. For FY2026, management raised FCF guidance to $2,150M-$2,250M (growth of 33-39%). This immense cash-generation capacity covers debt service obligations and self-funds ongoing software enhancements.467
Capital allocation is temporarily focused on balance sheet deleveraging following the Total Issuing Solutions transaction. Total debt stands at $21.26B with a pre-tax of 6.22%. Management has paused tuck-in M&A and curtailed share repurchases until the gross ratio drops toward the target of approximately 2.8x. Meanwhile, the company maintains its quarterly dividend ($1.76/share baseline), intending to grow dividends in line with adjusted .
Return on invested capital is positioned to improve as integration synergies from Total Issuing Solutions materialize, AI development efficiencies expand operating margins by 85-105 bps, and capital intensity remains exceptionally modest with CapEx at just $154M.
Economic returns comfortably exceed the company's computed WACC of 6.61%, creating positive economic value added across the forecast horizon.
FY2025 free cash flow reached $2,809M and operating cash flow was $2,963M, compared to GAAP of $382M.
| 売上高 | $3,377,000,000 |
|---|---|
| 売上原価 | $2,203,000,000 |
| 売上総利益 | $1,174,000,000 |
| 営業費用 | $667,000,000 |
| 営業利益 | $507,000,000 |
| 営業外項目および税金 | -$276,000,000 |
| 純利益 | $231,000,000 |
| 総資産 | $33,488,000,000 |
|---|---|
| 現金 | $599,000,000 |
| 流動資産 | $4,488,000,000 |
| 負債合計 | $19,586,000,000 |
| 流動負債 | $7,616,000,000 |
| 株主資本 | $13,902,000,000 |
| 純利益 | $382,000,000 |
|---|---|
| 営業キャッシュ流入 | $2,963,000,000 |
| 減価償却費 | $1,883,000,000 |
| 株式報酬 | $181,000,000 |
| その他の営業調整 | $517,000,000 |
| 営業キャッシュフロー | $2,963,000,000 |
| 利用可能現金 | $4,967,000,000 |
| 期首現金 | $1,946,000,000 |
| 為替レートの影響 | $58,000,000 |
| 投資キャッシュ流出 | $3,189,000,000 |
| 設備投資 | $154,000,000 |
| その他の投資活動 | $3,035,000,000 |
| 財務キャッシュ流出 | $1,179,000,000 |
| 純有利子負債調達 | $1,080,000,000 |
| 自社株買い | $1,425,000,000 |
| 支払配当金 | $847,000,000 |
| 期末現金 | $599,000,000 |
| 投資キャッシュフロー | -$3,189,000,000 |
| 財務キャッシュフロー | -$1,179,000,000 |
出典: SEC EDGAR · 提出日 2026-02-24 · SEC EDGAR
| 事業セグメント別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| Banking Solutions | $72.9億 | 68.2% | 5.7% |
| Capital Market Solutions | $32億 | 29.9% | 7.3% |
| Corporate And Other | $2億 | 1.8% | -23.4% |
出典: SEC EDGAR · 提出日 2026-02-24 · SEC EDGAR
| 地域別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| North America | $83.1億 | 77.8% | 5.8% |
| Non North America | $23.7億 | 22.2% | 4.1% |
2026-10-12の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | $88.3億 | $24.7億 | $5.3億 | $19.3億 | $17.8億 | $1.5億 | $11.5億 | $1.4億 | $4000万 | $3.4億 | — | -$6.2億 | -$13.1億 | — | $6.8億 | $12億 | $104.8億 | 13.9% | — | 4.7% | — |
| 2017-12-31 | $86.7億 | $27億 | $12.6億 | $17.4億 | $16億 | $1.5億 | $13.7億 | $1.1億 | $1.5億 | $3.9億 | — | $6.9億 | -$24.8億 | $6.8億 | $6.7億 | $13.4億 | $87.6億 | 16.5% | — | 5.3% | — |
| 2018-12-31 | $84.2億 | $28.4億 | $8.5億 | $19.9億 | $18.7億 | $1.3億 | $14.2億 | $8400万 | $12.6億 | $4.2億 | — | -$6.7億 | -$12.4億 | $6.7億 | $7億 | $14億 | $87.2億 | 17.3% | — | 5.3% | — |
| 2019-12-31 | $103.3億 | $32.4億 | $3億 | $24.1億 | $22.1億 | $2億 | $24.4億 | $4億 | $4.5億 | $6.6億 | — | -$75億 | $75.8億 | $7億 | $32.1億 | $40.3億 | $173.7億 | 9.4% | — | 4.4% | — |
| 2020-12-31 | $125.5億 | $43.2億 | $1.6億 | $44.4億 | $41.8億 | $2.6億 | $37.1億 | $2.8億 | $1.1億 | $8.7億 | — | -$9.1億 | -$27.5億 | $32.1億 | $40.3億 | $52.1億 | $172.7億 | 4.4% | — | 4.3% | — |
| 2021-12-31 | $93.4億 | $50.2億 | $4.2億 | $48.1億 | $44.9億 | $3.2億 | $40.2億 | $3.8億 | $21.1億 | $9.6億 | — | -$17.7億 | -$25.4億 | $40.3億 | $42.8億 | $20.1億 | $164.4億 | 11.1% | — | 4.1% | — |
| 2022-12-31 | $97.2億 | $28.8億 | -$167.5億 | $39.4億 | $37.1億 | $2.3億 | $18.8億 | $1.9億 | $19.4億 | $11.4億 | $9.9億 | -$3.7億 | -$25.7億 | $42.8億 | $48.1億 | $9.5億 | $163.4億 | 12.1% | — | 6.5% | — |
| 2023-12-31 | $98.3億 | $29.1億 | -$66.6億 | $43.4億 | $42.2億 | $1.2億 | $17.4億 | $1.2億 | $5.2億 | $12.3億 | -$13.6億 | -$13.5億 | -$34.9億 | $48.1億 | $44.1億 | $9億 | $143.2億 | 14.7% | — | 7.0% | — |
| 2024-12-31 | $101.3億 | $33.9億 | $14.5億 | $20.7億 | $19.7億 | $9700万 | $17.4億 | $1.9億 | $40.5億 | $8億 | -$77.5億 | $81.4億 | -$126.2億 | $44.1億 | $19.5億 | $3800万 | $106.5億 | 16.9% | — | 7.9% | — |
| 2025-12-31 | $106.8億 | $29億 | $3.8億 | $29.6億 | $28.1億 | $1.5億 | $18.8億 | $1.8億 | $14.3億 | $8.5億 | $10.8億 | -$31.9億 | -$11.8億 | $19.5億 | $6億 | $9.7億 | $103.5億 | 16.3% | — | 7.0% | — |
Fidelity National Information Services Inc. (FIS) trades at 5.1x forward earnings against a peer median of 13.0x. Its EV/EBITDA of 10.8x compares with a peer median of 11.1x. The comparison uses 4 peers: Broadridge Financial Solutions Inc., Gartner Inc., Cognizant Technology Solutions Corporation and Jack Henry & Associates Inc., as of 2026-10-12.
Financial technology infrastructure exhibits disciplined capital reinvestment, with industry CapEx-to-depreciation at 0.35 and industry CapEx-to-revenue at 2.9%. FIS itself maintains an asset-light model with FY2025 CapEx of $154M against $10,677M revenue,. Cycle evidence is demand-led and evidence-limited regarding broader supply capacity.7
Accelerating bank IT modernization initiatives, rapid adoption of AI-enabled compliance and fraud tools, and easing monetary policy boosting consumer lending and transaction volumes across financial institutions.
Persistent elevated interest rates depressing bank balance-sheet loan creation, bank consolidation reducing institutional client logos, and regulatory delays extending software implementation schedules.
FIS occupies an entrenched position as one of the two dominant core banking and payment processing providers in North America. Its integrated stack spans core ledgers, issuer card processing, treasury solutions, and capital markets clearing, creating high barriers to entry that insulated the firm during cyclical volatility.
High conviction is underpinned by a 167.7% implied return to fair value midpoint ($90.08 vs $33.65),, deep valuation discount at 5.12x forward P/E, and recurring cash flow durability from a wide-moat core banking franchise.4
Risk is mitigated by the highly recurring nature of core revenue (>83%), long-term multi-year contracts, and substantial free cash flow exceeding $2.1B annually. Capital expenditure intensity is low ($154M in FY2025), ensuring that cash flow is dedicated to debt reduction.
The company's core banking franchise is an entrenched tollbooth asset with >85% large-bank renewal win rates and $2.8B+ in annual free cash flow. Trading at 5.12x forward P/E, the stock offers 167.7% implied return to fair value midpoint ($90.08) as post-separation margin expansion materializes.456
The bear thesis hinges on a refinancing shock where short-term debt rolls over at >8.0% yields on $21.26B total debt,, combined with core renewal win rates slipping below 80% and professional services backlog failing to convert. A breach of these operating thresholds would impair free cash flow and delay balance-sheet deleveraging, falsifying the compounder thesis.245
FIS trades at a massive discount relative to pure-play banking tech peers like Jack Henry (18.92x forward P/E) and Broadridge (14.33x). Reaching the target gross leverage of 2.8x will unlock share buybacks and catalyst-driven multiple expansion toward peer averages.3
FIS is assigned a Strong Buy recommendation with a fair value midpoint of $90.08 per share, representing an implied return of 167.7% from the October 12, 2026 price of $33.65.4
The stock's current valuation of 5.12x forward P/E reflects exaggerated market fears regarding debt leverage ($21.26B) and legacy core architecture. In reality, FIS maintains an irreplaceable core banking infrastructure franchise generating over $2.1B in annual free cash flow, setting up substantial equity re-rating as deleveraging milestones are achieved.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Total debt expanded to $21.26B with short-term borrowings and near-term debt obligations putting pressure on balance sheet liquidity. Pre-tax cost of debt is 6.22%. In a higher-for-longer rate environment, refinancing short-term obligations above 8% would increase annual interest expense by over $380M, depressing free cash flow available for deleveraging.24
FY2025 operating margin was 16.31%, down from 16.88% in FY2024. Capital Markets segment margin contracted 32 bps in Q2 2026 due to higher labor costs, and pro forma EBITDA growth guidance was cut to 5.9%-6.9%. If integration costs of Total Issuing Solutions escalate and AI productivity gains fail to materialize, operating margins falling below 14.0% would invalidate the margin expansion thesis.57
FIS currently trades at a forward P/E of 5.12x, reflecting market skepticism over legacy technology stack and high financial leverage. If cloud-native competitors erode switching costs and the multiple fails to expand toward the modeled 11.5x terminal level, sustained trading at or below 7.0x permanently reduces terminal equity value.4
現在:16.31%
警戒条件< 14.0%
Refinancing short-term debt and notes at yields above 8.0% would increase annual interest burden by over $380M on $21.26B total debt,.
現在:6.22%
警戒条件> 8.00%
Organic top-line growth falling below 2.0% would demonstrate structural lending impairment and chronic professional services conversion delays.
現在:4.5% - 5.0%
警戒条件< 2.00%
A contraction in professional services exceeding 25% YoY would indicate persistent client project deferrals and backlog cancellation.
現在:-17.0%
警戒条件< -25.0%
| medium |
| 1-3 years |
| Scale concentration in large financial institutions (>1M accounts on file) ensures FIS frequently acts as the surviving consolidated platform.5 |
Under the moderate discount rate, $23.38 comes from forecast-period earnings and $89.01 from the long-term value, totaling $112.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discounted forecast-period cash flows ($11.74) plus discounted terminal value ($68.91) minus signed per current share ($18.16) equals the $62.49 lens value shown above. Negative net debt is , so subtracting it raises value.
Solve for the growth rate that makes the model value equal the report-date share price.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Bull scenario assumes accelerated operating margin expansion reaching 18.5% by FY2030, driven by AI development productivity yielding 1.5x-2.0x engineering throughput and 30% fewer defects. Revenue growth rebounds to 5.5%+ as lending volumes recover and professional services backlog converts cleanly. Accelerated free cash flow generation enables swift deleveraging toward the 2.8x gross leverage threshold, unlocking resumed share buybacks that drive 9.5% annual EPS growth toward the high fair value estimate of $118.86.5
Critical driver of EPS compound path; reflects AI-driven developer productivity and post-acquisition cost synergies.
Cash flow determines the timeline to achieve balance sheet deleveraging targets and resume share repurchases.
| $12.16B |
| $12.62B |
| $13.06B |
| Revenue growth | 4.8% | 4.4% | 4.1% | 3.8% | 3.5% |
| Operating margin | 16.8% | 17.3% | 17.8% | 18.2% | 18.5% |
| Operating income | $1.88B | $2.02B | $2.16B | $2.30B | $2.42B |
| Tax rate | 25.0% | 25.0% | 25.0% | 25.0% | 25.0% |
| NOPAT | $1.41B | $1.52B | $1.62B | $1.72B | $1.81B |
| Reinvestment | $169.16M | $181.89M | $178.58M | $172.30M | $181.27M |
| Reinvestment rate (of NOPAT) | 12.0% | 12.0% | 11.0% | 10.0% | 10.0% |
| Free cash flow to firm | $1.24B | $1.33B | $1.44B | $1.55B | $1.63B |
| Banking Solutions revenue | $7.63B | $7.97B | $8.30B | $8.61B | $8.91B |
| Capital Market Solutions revenue | $3.35B | $3.50B | $3.64B | $3.78B | $3.91B |
| Corporate and Other revenue | $205.89M | $214.95M | $223.76M | $232.26M | $240.39M |
| Terminal growth | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% |
Operating income stood at $1,741M on $10,677M revenue in FY2025 (16.31% margin),, and guidance projects 85 to 105 bps expansion in FY2026 supported by 1.5x-2.0x engineering throughput gains.
EBIT margins are projected to expand systematically toward 18.5% by FY2030, enhancing operating leverage.
FIS trades at a forward P/E of 5.12x, compared to peers Jack Henry (18.92x), Broadridge (14.33x), and Cognizant (9.46x).
The October 12, 2026 share price discounts disproportionate operational distress, providing substantial valuation rerating upside as balance sheet deleveraging de-risks equity value.
| マージン |
|---|
| FIS | Fidelity National Information Services Inc. | $17.4B | 5.1x | 1.4x | 10.8x | 22.3% | — |
| BR | Broadridge Financial Solutions Inc. | $18.7B | 14.3x | 2.5x | 12.2x | 40.9% | 24.6% |
| IT | Gartner Inc. | $12.2B | 11.7x | 1.9x | 10.1x | 113.6% | 22.6% |
| CTSH | Cognizant Technology Solutions Corporation | $28.4B | 9.5x | 1.3x | 6.9x | 14.9% | 17.5% |
| JKHY | Jack Henry & Associates Inc. | $10.5B | 18.9x | 4.1x | 15.0x | 24.0% | 22.5% |
| Capitalizes on temporary macro interest rate volatility to lock in attractive risk-adjusted yield. |
| Gross Leverage Ratio | Deleveraging path must progress toward 2.8x target | Re-evaluate capital allocation timeline and delay assumptions regarding share buyback resumption. |
| Pre-tax Cost of Debt | Weighted average pre-tax cost of debt must not exceed 8.0% | Re-underwrite DCF and interest expense cash burden.2 |
