Valuation Unisys Corporation

Stocks

Market Closed - NYSE 16:00:02 2026-10-12 EDT			5-day change	1st Jan Change
2.190 ^USD	-1.35%		-5.60%	-20.65%

09-16	Unisys Transfers $200 Million of US Pension Obligations to New York Life Insurance	MT
09-01	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	159.7	-	-
Change	-	-74.92%	10.96%	14.23%	-55.18%	-18.86%	-	-
Enterprise Value (EV) ¹	1,358	467.7	500.9	555.8	524.6	674.6	606.5	159.7
Change	-	-65.56%	7.09%	10.96%	-5.61%	28.59%	-10.1%	-73.67%
P/E	-3.05x	-3.25x	-0.89x	-2.27x	-0.58x	-0.61x	-2.12x	-2.09x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	0x	-0x	0x	0x	-1.52x
Capitalization / Revenue	0.67x	0.17x	0.19x	0.22x	0.1x	0.08x	0.08x	0.08x
EV / Revenue	0.66x	0.24x	0.25x	0.28x	0.27x	0.35x	0.31x	0.08x
EV / EBITDA	3.67x	1.44x	1.75x	1.9x	1.88x	2.39x	2x	0.51x
EV / EBIT	8.82x	8.96x	6.51x	5.71x	6.68x	6.48x	3.27x	0.8x
EV / FCF	42x	-6.39x	-111x	10.1x	-2.41x	-6.9x	9.58x	2.03x
FCF Yield	2.38%	-15.7%	-0.9%	9.95%	-41.5%	-14.5%	10.4%	49.3%
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	2.190	2.190	2.190
Nbr of stocks (in thousands)	67,152	67,788	68,394	69,363	71,306	72,916	-	-
Announcement Date	2/21/22	2/22/23	2/21/24	2/18/25	2/24/26	-	-	-

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	-0.62x	0.35x	2.4x	-	162M
IBM	22.36x	3.66x	12.77x	2.98%	214B
SALESFORCE, INC.	21.93x	4.63x	11.36x	0.75%	189B
SNOWFLAKE INC.	-145.13x	20.19x	111.04x	-.--%	130B
CLOUDFLARE, INC.	-622.65x	44.3x	182.01x	-.--%	129B
ACCENTURE PLC	15.53x	1.69x	8.87x	3.09%	125B
TATA CONSULTANCY SERVICES LTD.	14.06x	2.51x	9.71x	5.73%	80.6B
RELX PLC	20.95x	5.52x	13.56x	2.68%	62.61B
FUJITSU LIMITED	23.78x	1.97x	12.5x	1.31%	46.56B
COREWEAVE, INC.	-16.06x	7.1x	12.07x	-.--%	45.27B
Average	-66.58x	9.19x	37.63x	1.84%	102.09B
Weighted average by Cap.	-83.47x	10.92x	45.62x	1.82%