Valuation Unisys Corporation

Stocks

Real-time Estimate Cboe BZX 10:44:14 29/10/2026 pm IST			5-day change	1st Jan Change
2.645 ^USD	-2.04%		+10.08%	-3.08%

17/09	Unisys Transfers $200 Million of US Pension Obligations to New York Life Insurance	MT
01/09	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	196.9	-	-
Change	-	-74.92%	10.96%	14.23%	-55.18%	0.03%	-	-
Enterprise Value (EV) ¹	1,358	467.7	500.9	555.8	524.6	711.8	643.7	196.9
Change	-	-65.56%	7.09%	10.96%	-5.61%	35.68%	-9.57%	-69.41%
P/E	-3.05x	-3.25x	-0.89x	-2.27x	-0.58x	-0.75x	-2.62x	-2.58x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0x	-0x	0x	0x	-1.88x
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	2.52x	2.13x	0.62x
EV / EBIT	8.82x	8.96x	6.51x	5.71x	6.68x	6.83x	3.47x	0.98x
EV / FCF	42x	-6.39x	-111x	10.1x	-2.41x	-7.28x	10.2x	2.5x
FCF Yield	2.38%	-15.7%	-0.9%	9.95%	-41.5%	-13.7%	9.83%	40%
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	2.700	2.700	2.700
Nbr of stocks (in thousands)	67,152	67,788	68,394	69,363	71,306	72,916	-	-
Announcement Date	21/02/22	22/02/23	21/02/24	18/02/25	24/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNISYS CORPORATION	-0.75x	0.37x	2.52x	-	20Cr
IBM	25.33x	4.08x	14.17x	2.67%	24TCr
SALESFORCE, INC.	23.17x	4.86x	11.92x	0.71%	20TCr
ACCENTURE PLC	16.62x	1.89x	9.72x	2.85%	14TCr
SNOWFLAKE INC.	-135.05x	18.59x	102.21x	-.--%	12TCr
CLOUDFLARE, INC.	-549.83x	39.07x	160.49x	-.--%	11TCr
TATA CONSULTANCY SERVICES LTD.	16.04x	2.89x	11.15x	5.02%	9.35TCr
RELX PLC	22.42x	5.82x	14.3x	2.52%	6.69TCr
INFOSYS LIMITED	14.75x	2.13x	9.07x	5.16%	4.78TCr
FUJITSU LIMITED	24.9x	2.07x	13.12x	1.25%	4.88TCr
Average	-54.24x	8.18x	34.87x	2.24%	10.73TCr
Weighted average by Cap.	-56.48x	9.08x	37.94x	1.99%