investorscraft@gmail.com

Intrinsic ValueUnisys Corporation (USY1.DE)

Previous Close10.34
Intrinsic Value
Upside potential
Previous Close
10.34

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 transformation, cloud infrastructure, and enterprise computing solutions. The company serves government, financial services, and commercial markets through its three core segments: Digital Workplace Solutions (DWS), Cloud and Infrastructure Solutions (C&I), and Enterprise Computing Solutions (ECS). Its offerings include intelligent service desks, secure cloud migration tools, and high-intensity computing environments, positioning it as a niche player in legacy modernization and cybersecurity. Unisys differentiates itself through proprietary software like ClearPath Forward for enterprise computing and Stealth for micro-segmented security, catering to clients with complex, high-stakes IT needs. Despite its long-standing history since 1886, the company faces stiff competition from larger IT service providers, requiring continued innovation to maintain relevance in a rapidly evolving sector. Its direct and partner-driven sales model allows it to target specific verticals, though scalability remains a challenge compared to industry giants.

Revenue Profitability And Efficiency

Unisys reported revenue of €2.02 billion for FY 2023, reflecting its steady but pressured top-line performance in a competitive IT services market. The company posted a net loss of €430.7 million, with diluted EPS at -€6.31, underscoring profitability challenges. Operating cash flow of €74.2 million was offset by capital expenditures of €67.3 million, indicating limited free cash flow generation for debt reduction or reinvestment.

Earnings Power And Capital Efficiency

The company’s negative earnings and high capital intensity highlight inefficiencies in its cost structure. With a market cap of €700.6 million, Unisys trades at a depressed valuation, suggesting investor skepticism about its ability to improve returns on capital. The absence of dividends further signals prioritization of liquidity preservation over shareholder returns.

Balance Sheet And Financial Health

Unisys holds €387.7 million in cash against total debt of €548.9 million, providing moderate liquidity but limited flexibility. The debt burden, coupled with recurring losses, raises concerns about long-term financial sustainability unless operational improvements materialize.

Growth Trends And Dividend Policy

Revenue trends remain flat, with no dividend payments, reflecting a focus on stabilizing operations. The lack of growth catalysts and persistent losses suggest a need for strategic restructuring or portfolio optimization to regain momentum.

Valuation And Market Expectations

The market values Unisys at a steep discount, with a beta of 0.947 indicating moderate volatility relative to the broader market. Investors likely price in continued headwinds in profitability and competitive positioning.

Strategic Advantages And Outlook

Unisys’s legacy expertise in secure computing and niche software provides a foundation, but execution risks persist. The outlook hinges on its ability to monetize modernization demand and streamline costs, though turnaround prospects remain uncertain.

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