investorscraft@gmail.com

Intrinsic ValueUnisys Corporation (UIS)

Previous Close$3.52
Intrinsic Value
Upside potential
Previous Close
$3.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Unisys Corporation operates as a global information technology services company, specializing in digital workplace solutions, cloud and infrastructure services, and enterprise computing. The company serves a diverse clientele across industries such as financial services, healthcare, and government, leveraging its legacy expertise in mainframe systems while transitioning toward modern IT solutions. Unisys differentiates itself through its ClearPath Forward software, which enables hybrid cloud environments, and its focus on security-driven digital transformation. Despite its niche capabilities, the company faces intense competition from larger IT service providers like IBM and Accenture, as well as cloud-native firms. Its market position is challenged by slower growth in legacy services and the need to scale its higher-margin digital offerings. Unisys aims to pivot toward subscription-based and recurring revenue models, though its transition remains a work in progress amid broader industry shifts.

Revenue Profitability And Efficiency

Unisys reported revenue of $2.01 billion for FY 2024, reflecting ongoing challenges in its legacy business segments. The company posted a net loss of $193.4 million, with diluted EPS of -$2.79, underscoring profitability pressures. Operating cash flow of $135.1 million suggests some operational resilience, though capital expenditures were negligible, indicating limited near-term growth investments. Margins remain constrained by competitive pricing and restructuring costs.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight persistent challenges in converting its service portfolio into sustainable profits. Unisys’s capital efficiency is hampered by its reliance on lower-margin contracts and transition costs toward digital solutions. The absence of significant capex suggests a cautious approach to resource allocation, possibly prioritizing debt management over expansion.

Balance Sheet And Financial Health

Unisys maintains $376.5 million in cash and equivalents against $537.1 million in total debt, indicating a manageable but notable leverage position. The lack of dividends aligns with its focus on preserving liquidity. While the balance sheet is not distressed, the company’s ability to invest in growth while servicing debt remains a key monitorable.

Growth Trends And Dividend Policy

Growth trends are muted, with legacy services declining and digital initiatives yet to scale meaningfully. Unisys does not pay dividends, redirecting cash flow toward operational stability and debt reduction. The company’s future growth hinges on its ability to accelerate higher-margin digital and cloud services, though progress has been slow.

Valuation And Market Expectations

The market appears skeptical of Unisys’s turnaround potential, as reflected in its negative earnings and subdued valuation multiples. Investors likely await clearer signs of traction in its digital transformation strategy before assigning higher growth premiums. The stock’s performance will depend on execution in shifting revenue mix toward recurring streams.

Strategic Advantages And Outlook

Unisys retains niche strengths in hybrid cloud and mainframe modernization, but its outlook is clouded by execution risks in pivoting toward scalable digital services. Near-term focus will likely remain on cost optimization and debt management. Success hinges on winning larger transformational deals and improving profitability in its core segments.

Sources

Company 10-K, investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount