Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Unisys Corporation (UIS)

Previous Close$7.49
Intrinsic Value$4.55
Upside potential  -39%
Previous Close
$7.49
Intrinsic Value
$4.55
Potential        
-39%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-3.6NaN
Revenue, $1980NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1928NaN
Operating income, $m52NaN
EBITDA, $m236NaN
Interest expense (income), $mNaN
Earnings before tax, $m-64NaN
Tax expense, $m42NaN
Net income, $m-106NaN

BALANCE SHEET

Cash and short-term investments, $m392NaN
Total assets, $m2066NaN
Adjusted assets (=assets-cash), $m1674NaN
Average production assets, $m597NaN
Working capital, $m280NaN
Total debt, $m513NaN
Total liabilities, $m2044NaN
Total equity, $m22NaN
Debt-to-equity ratio23.537NaN
Adjusted equity ratio-0.211NaN

CASH FLOW

Net income, $m-106NaN
Depreciation, amort., depletion, $m184NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m13NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-40NaN
Free cash flow, $m52NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m280
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount