As of 2024-12-13, the Intrinsic Value of Unisys Corp (UIS) is
5.59 USD. This UIS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 6.83 USD, the upside of Unisys Corp is
-18.20%.
The range of the Intrinsic Value is 1.23 - 19.51 USD
UIS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(58.37) - (22.03) |
(30.73) |
-549.9% |
| DCF (Growth 10y) |
1.23 - 19.51 |
5.59 |
-18.2% |
| DCF (EBITDA 5y) |
2.16 - 3.47 |
3.01 |
-56.0% |
| DCF (EBITDA 10y) |
17.28 - 22.62 |
20.36 |
198.1% |
| Fair Value |
-140.10 - -140.10 |
-140.10 |
-2,151.28% |
| P/E |
(121.50) - (123.85) |
(131.98) |
-2032.3% |
| EV/EBITDA |
(8.81) - (8.00) |
(8.53) |
-224.9% |
| EPV |
20.52 - 25.35 |
22.93 |
235.7% |
| DDM - Stable |
(47.04) - (166.04) |
(106.54) |
-1659.8% |
| DDM - Multi |
(7.83) - (21.61) |
(11.50) |
-268.4% |
UIS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
473.73 |
| Beta |
1.20 |
| Outstanding shares (mil) |
69.36 |
| Enterprise Value (mil) |
596.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.69% |
| Cost of Debt |
6.73% |
| WACC |
7.28% |