investorscraft@gmail.com

Intrinsic ValueUnisys Corporation (USY.L)

Previous Close£6.25
Intrinsic Value
Upside potential
Previous Close
£6.25

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 IT services provider, specializing in digital transformation, cloud infrastructure, and enterprise computing solutions. The company serves government, financial services, and commercial markets through three core segments: Digital Workplace Solutions (DWS), Cloud and Infrastructure Solutions (C&I), and Enterprise Computing Solutions (ECS). DWS focuses on enhancing end-user experiences with intelligent service platforms, while C&I accelerates secure cloud adoption and cybersecurity services. ECS delivers high-intensity computing environments for mission-critical operations. Unisys differentiates itself through proprietary offerings like Unisys InteliServe, CloudForte, and Stealth security software, which provide secure, scalable solutions for modern enterprises. Despite its long-standing history since 1886, the company faces intense competition from larger IT service providers and cloud-native firms. Its market position is bolstered by niche expertise in secure digital transformation, particularly in regulated industries like government and finance. However, revenue concentration in legacy systems and slower growth in cloud adoption relative to peers remain challenges.

Revenue Profitability And Efficiency

Unisys reported revenue of $2.01 billion for the period, reflecting its mid-scale position in the IT services sector. The company posted a net loss of $193.4 million, with diluted EPS of -$2.79, indicating ongoing profitability challenges. Operating cash flow stood at $135.1 million, suggesting some operational efficiency despite negative earnings. Capital expenditures were negligible, implying a lean investment approach in the near term.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight persistent earnings pressure, likely due to competitive margins and restructuring costs. Operating cash flow remains a relative strength, but capital efficiency is constrained by legacy business dependencies. Unisys’s ability to monetize its proprietary software (e.g., Stealth, ClearPath Forward) will be critical to improving returns.

Balance Sheet And Financial Health

Unisys holds $376.5 million in cash and equivalents against $537.1 million in total debt, indicating moderate liquidity but leveraged positioning. The absence of dividends aligns with its focus on stabilizing financial performance. Debt levels are manageable relative to its market cap ($433.3 million), but refinancing risks may arise if profitability does not improve.

Growth Trends And Dividend Policy

Revenue trends remain flat, with no dividend payments, reflecting a reinvestment strategy aimed at cloud and digital transformation growth. The company’s beta of 0.781 suggests lower volatility than the broader market, possibly due to its niche focus. Growth hinges on adoption of its high-margin software solutions and expansion in cybersecurity.

Valuation And Market Expectations

With a market cap of $433.3 million, Unisys trades at a discount to larger IT services peers, reflecting its profitability challenges. Investors likely await clearer signs of margin improvement and cloud-driven growth. The stock’s low beta implies muted expectations for near-term outperformance.

Strategic Advantages And Outlook

Unisys’s proprietary software and entrenched relationships in government and finance provide defensive advantages. However, the outlook depends on accelerating cloud adoption and cost discipline. Success in pivoting toward higher-growth segments like cybersecurity and AI-driven services could re-rate the stock, but execution risks remain elevated.

Sources

Company filings, London Stock Exchange data

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