Valuation Unisys Corporation

Stocks

Real-time Estimate Cboe BZX 06:59:58 29/10/26 am AEDT			5-day change	1st Jan Change
2.700 ^USD	+3.05%		+13.66%	-1.99%

17/09	Unisys Transfers $200 Million of US Pension Obligations to New York Life Insurance	MT
02/09	Unisys Integrates Microsoft Security Copilot Capabilities into Managed Detection and Response Solution	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,381	346.4	384.4	439.1	196.8	191	-	-
Change	-	-74.92%	10.96%	14.23%	-55.18%	-2.93%	-	-
Enterprise Value (EV) ¹	1,358	467.7	500.9	555.8	524.6	705.9	637.8	191
Change	-	-65.56%	7.09%	10.96%	-5.61%	34.57%	-9.65%	-70.05%
P/E	-3.05x	-3.25x	-0.89x	-2.27x	-0.58x	-0.73x	-2.54x	-2.5x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0x	-0x	0x	0x	-1.82x
Capitalization / Revenue	0.67x	0.17x	0.19x	0.22x	0.1x	0.1x	0.1x	0.1x
EV / Revenue	0.66x	0.24x	0.25x	0.28x	0.27x	0.37x	0.33x	0.1x
EV / EBITDA	3.67x	1.44x	1.75x	1.9x	1.88x	2.5x	2.11x	0.61x
EV / EBIT	8.82x	8.96x	6.51x	5.71x	6.68x	6.78x	3.44x	0.95x
EV / FCF	42x	-6.39x	-111x	10.1x	-2.41x	-7.22x	10.1x	2.42x
FCF Yield	2.38%	-15.7%	-0.9%	9.95%	-41.5%	-13.8%	9.92%	41.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-6.75	-1.57	-6.31	-2.79	-4.79	-3.578	-1.032	-1.047
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,054	1,980	2,015	2,008	1,950	1,921	1,938	1,993
EBITDA ¹	369.9	325.8	285.9	292.1	278.8	282.5	302.5	315.1
EBIT ¹	154	52.2	76.9	97.4	78.5	104.2	185.7	200.3
Net income ¹	-448.5	-106	-430.7	-193.4	-339.8	-311.8	-68.86	-76.43
Net Debt ¹	-23.5	121.3	116.5	116.7	327.8	514.9	446.8	-
Reference price ²	20.570	5.110	5.620	6.330	2.760	2.620	2.620	2.620
Nbr of stocks (in thousands)	67,152	67,788	68,394	69,363	71,306	72,916	-	-
Announcement Date	21/2/22	22/2/23	21/2/24	18/2/25	24/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNISYS CORPORATION	-0.73x	0.37x	2.5x	-	191M
IBM	25.03x	4.04x	14.03x	2.7%	237B
SALESFORCE, INC.	23.05x	4.84x	11.87x	0.72%	198B
ACCENTURE PLC	16.05x	1.83x	9.4x	2.95%	139B
CLOUDFLARE, INC.	-565.49x	40.19x	165.11x	-.--%	117B
SNOWFLAKE INC.	-134.06x	18.45x	101.45x	-.--%	119B
TATA CONSULTANCY SERVICES LTD.	16.28x	2.93x	11.32x	4.94%	95.11B
RELX PLC	22.8x	5.91x	14.51x	2.48%	68.03B
INFOSYS LIMITED	15.27x	2.22x	9.43x	4.99%	49.59B
FUJITSU LIMITED	25.04x	2.08x	13.19x	1.24%	49.17B
Average	-55.68x	8.29x	35.28x	2.22%	107.14B
Weighted average by Cap.	-59.86x	9.28x	38.73x	2%