Valuation Unisys Corporation

Stocks

Market Closed - NYSE 01:30:02 31/10/2026 am IST			5-day change	1st Jan Change
2.610 ^USD	-1.88%		+3.16%	-5.43%

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	190.3	-	-
Change	-	-74.92%	10.96%	14.23%	-55.18%	-3.3%	-	-
Enterprise Value (EV) ¹	1,358	467.7	500.9	555.8	524.6	705.2	637.1	190.3
Change	-	-65.56%	7.09%	10.96%	-5.61%	34.43%	-9.66%	-70.13%
P/E	-3.05x	-3.25x	-0.89x	-2.27x	-0.58x	-0.73x	-2.53x	-2.49x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0x	-0x	0x	0x	-1.81x
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	0.6x
EV / EBIT	8.82x	8.96x	6.51x	5.71x	6.68x	6.77x	3.43x	0.95x
EV / FCF	42x	-6.39x	-111x	10.1x	-2.41x	-7.21x	10.1x	2.42x
FCF Yield	2.38%	-15.7%	-0.9%	9.95%	-41.5%	-13.9%	9.94%	41.4%
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	2.610	2.610	2.610
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	-0.73x	0.37x	2.5x	-	19Cr
IBM	25.79x	4.14x	14.42x	2.62%	24TCr
SALESFORCE, INC.	21.93x	4.63x	11.36x	0.76%	19TCr
ACCENTURE PLC	17.63x	2x	10.31x	2.68%	15TCr
SNOWFLAKE INC.	-121.61x	16.7x	91.84x	-.--%	11TCr
CLOUDFLARE, INC.	-484.24x	34.35x	141.12x	-.--%	10TCr
TATA CONSULTANCY SERVICES LTD.	16.32x	2.94x	11.35x	4.93%	9.54TCr
RELX PLC	23.17x	6x	14.73x	2.43%	6.97TCr
INFOSYS LIMITED	15.55x	2.26x	9.62x	4.96%	5.05TCr
NEC CORPORATION	20.45x	1.56x	9.85x	0.9%	4.09TCr
Average	-46.57x	7.50x	31.71x	2.14%	10.49TCr
Weighted average by Cap.	-41.56x	7.91x	32.63x	2.02%