UIS
Unisys Corp
Price:  
4.43 
USD
Volume:  
713,638.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UIS Intrinsic Value

426.30 %
Upside

What is the intrinsic value of UIS?

As of 2025-06-16, the Intrinsic Value of Unisys Corp (UIS) is 23.32 USD. This UIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.43 USD, the upside of Unisys Corp is 426.30%.

The range of the Intrinsic Value is 14.79 - 52.86 USD

Is UIS undervalued or overvalued?

Based on its market price of 4.43 USD and our intrinsic valuation, Unisys Corp (UIS) is undervalued by 426.30%.

4.43 USD
Stock Price
23.32 USD
Intrinsic Value
Intrinsic Value Details

UIS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.79 - 52.86 23.32 426.3%
DCF (Growth 10y) 20.49 - 67.29 31.02 600.3%
DCF (EBITDA 5y) 22.89 - 33.09 29.76 571.8%
DCF (EBITDA 10y) 25.66 - 37.61 33.18 649.0%
Fair Value -25.82 - -25.82 -25.82 -682.83%
P/E (20.86) - (20.76) (23.91) -639.7%
EV/EBITDA 12.01 - 60.24 34.52 679.2%
EPV 23.51 - 29.23 26.37 495.3%
DDM - Stable (7.48) - (31.62) (19.55) -541.3%
DDM - Multi 2.72 - 9.61 4.32 -2.4%

UIS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 314.84
Beta 1.91
Outstanding shares (mil) 71.07
Enterprise Value (mil) 416.54
Market risk premium 4.60%
Cost of Equity 9.80%
Cost of Debt 6.44%
WACC 6.53%