investorscraft@gmail.com

Intrinsic ValueUnisys Corporation (UIS.SW)

Previous CloseCHF4.74
Intrinsic Value
Upside potential
Previous Close
CHF4.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 IT services provider, specializing in digital workplace solutions, cloud and infrastructure services, and enterprise computing. The company serves government, financial services, and commercial markets with offerings like Unisys InteliServe for intelligent service desks, CloudForte for secure cloud migration, and Stealth security software for micro-segmented asset protection. Its ClearPath Forward platform supports high-intensity enterprise computing, while industry-specific solutions cater to law enforcement, social services, and logistics. Unisys competes in a fragmented IT services sector, leveraging its legacy expertise in mission-critical systems and cybersecurity. However, it faces stiff competition from larger players like IBM and Accenture, as well as cloud-native providers. The firm’s hybrid approach—combining legacy infrastructure modernization with digital transformation—positions it as a niche player for clients requiring secure, high-performance computing environments. Despite its historical roots, Unisys must accelerate innovation to maintain relevance in a rapidly evolving market dominated by hyperscalers and agile SaaS providers.

Revenue Profitability And Efficiency

Unisys reported revenue of CHF 2.02 billion in FY2023, but net losses widened to CHF 430.7 million, reflecting operational challenges and restructuring costs. Diluted EPS stood at -CHF 6.31, underscoring profitability pressures. Operating cash flow of CHF 74.2 million was offset by capital expenditures of CHF 67.3 million, indicating limited free cash flow generation. The firm’s margin compression suggests inefficiencies in its service delivery or pricing models.

Earnings Power And Capital Efficiency

The company’s negative earnings and high capital intensity (evidenced by near-parity between operating cash flow and capex) highlight weak capital efficiency. Unisys’s ability to monetize its legacy expertise and newer cloud offerings remains constrained, with diluted EPS deeply negative. The lack of meaningful operating leverage points to structural challenges in scaling profitably.

Balance Sheet And Financial Health

Unisys holds CHF 387.7 million in cash against CHF 548.9 million in total debt, implying a leveraged position with limited liquidity buffers. The absence of dividends aligns with its focus on preserving capital. While the debt load is manageable, sustained losses could strain refinancing capacity unless operational turnaround accelerates.

Growth Trends And Dividend Policy

Revenue trends are stagnant, and net losses have expanded, signaling no near-term growth catalysts. Unisys does not pay dividends, prioritizing reinvestment—though its ability to fund growth initiatives is questionable given negative cash flows. The firm’s legacy segments may face secular declines, while cloud and security offerings require heavier investment to gain traction.

Valuation And Market Expectations

With a market cap of CHF 339 million, Unisys trades at a steep discount to revenue, reflecting skepticism about its turnaround prospects. The 0.854 beta suggests moderate volatility relative to the market, but investor confidence remains low due to persistent losses and competitive headwinds.

Strategic Advantages And Outlook

Unisys’s deep expertise in secure, high-performance computing and its hybrid cloud solutions offer differentiation in niche markets. However, execution risks loom large, and the firm must streamline costs while accelerating cloud adoption to reverse its trajectory. The outlook remains cautious unless management demonstrates tangible progress in margin improvement and revenue diversification.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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