As of 2025-07-19, the Intrinsic Value of Unisys Corp (UIS) is 21.97 USD. This UIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.26 USD, the upside of Unisys Corp is 415.70%.
The range of the Intrinsic Value is 14.90 - 41.12 USD
Based on its market price of 4.26 USD and our intrinsic valuation, Unisys Corp (UIS) is undervalued by 415.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.90 - 41.12 | 21.97 | 415.7% |
| DCF (Growth 10y) | 20.65 - 52.35 | 29.23 | 586.1% |
| DCF (EBITDA 5y) | 22.70 - 31.96 | 28.87 | 577.7% |
| DCF (EBITDA 10y) | 25.51 - 35.84 | 32.05 | 652.4% |
| Fair Value | -25.82 - -25.82 | -25.82 | -706.09% |
| P/E | (20.49) - (20.72) | (23.39) | -649.1% |
| EV/EBITDA | 12.26 - 59.10 | 33.73 | 691.8% |
| EPV | 23.61 - 27.42 | 25.52 | 499.0% |
| DDM - Stable | (7.39) - (23.41) | (15.40) | -461.6% |
| DDM - Multi | 2.68 - 6.94 | 3.91 | -8.3% |
| Market Cap (mil) | 302.76 |
| Beta | 1.95 |
| Outstanding shares (mil) | 71.07 |
| Enterprise Value (mil) | 404.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.37% |
| Cost of Debt | 6.44% |
| WACC | 6.70% |