|
Real-time Estimate
Cboe BZX
21:32:09 28/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 2.675 USD | -1.65% |
|
-2.37% | -3.08% |
| 08-20 | Unisys, Refroid Partner on AI Infrastructure | MT |
| 08-20 | Unisys Corporation And Refroid Technologies Partner To Advance Deployment Of High-Performance AI Infrastructure | CI |
Company Valuation: Unisys Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,381 | 346.4 | 384.4 | 439.1 | 196.8 | 198.3 | - | - |
| Change | - | -74.92% | 10.96% | 14.23% | -55.18% | 0.78% | - | - |
| Enterprise Value (EV) 1 | 1,358 | 467.7 | 500.9 | 555.8 | 524.6 | 529.1 | 448.6 | 198.3 |
| Change | - | -65.56% | 7.09% | 10.96% | -5.61% | 0.86% | -15.21% | -55.79% |
| P/E | -3.05x | -3.25x | -0.89x | -2.27x | -0.58x | -0.75x | -2.1x | -2.6x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | -0x | 0x | -0x | 0x | 0x | 0.1x |
| Capitalization / Revenue | 0.67x | 0.17x | 0.19x | 0.22x | 0.1x | 0.1x | 0.1x | 0.1x |
| EV / Revenue | 0.66x | 0.24x | 0.25x | 0.28x | 0.27x | 0.28x | 0.23x | 0.1x |
| EV / EBITDA | 3.67x | 1.44x | 1.75x | 1.9x | 1.88x | 1.85x | 1.47x | 0.63x |
| EV / EBIT | 8.82x | 8.96x | 6.51x | 5.71x | 6.68x | 4.95x | 2.42x | 0.99x |
| EV / FCF | 42x | -6.39x | -111x | 10.1x | -2.41x | -92.8x | 6.46x | 2.52x |
| FCF Yield | 2.38% | -15.7% | -0.9% | 9.95% | -41.5% | -1.08% | 15.5% | 39.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -6.75 | -1.57 | -6.31 | -2.79 | -4.79 | -3.612 | -1.293 | -1.047 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,054 | 1,980 | 2,015 | 2,008 | 1,950 | 1,921 | 1,938 | 1,993 |
| EBITDA 1 | 369.9 | 325.8 | 285.9 | 292.1 | 278.8 | 286.3 | 304.9 | 315.1 |
| EBIT 1 | 154 | 52.2 | 76.9 | 97.4 | 78.5 | 106.8 | 185.7 | 200.3 |
| Net income 1 | -448.5 | -106 | -430.7 | -193.4 | -339.8 | -314.3 | -81.65 | -76.43 |
| Net Debt 1 | -23.5 | 121.3 | 116.5 | 116.7 | 327.8 | 330.8 | 250.3 | - |
| Reference price 2 | 20.570 | 5.110 | 5.620 | 6.330 | 2.760 | 2.720 | 2.720 | 2.720 |
| Nbr of stocks (in thousands) | 67,152 | 67,788 | 68,394 | 69,363 | 71,306 | 72,916 | - | - |
| Announcement Date | 21/02/22 | 22/02/23 | 21/02/24 | 18/02/25 | 24/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -0.75x | 0.28x | 1.85x | - | 198M | |
| 23.44x | 3.81x | 13.31x | 2.83% | 225B | |
| 13.92x | 1.53x | 8.06x | 3.45% | 115B | |
| -115.12x | 18.31x | 105.89x | -.--% | 114B | |
| 14.56x | 2.66x | 10.03x | 5.64% | 85.18B | |
| 20.89x | 5.46x | 13.41x | 2.73% | 63.33B | |
| 14.56x | 2.12x | 8.98x | 5.35% | 47.1B | |
| 21.18x | 1.73x | 10.68x | 1.43% | 40.87B | |
| 20.56x | 1.56x | 9.88x | 0.9% | 39.42B | |
| 17.7x | 2.23x | 10.7x | 4.94% | 36.32B | |
| Average | 3.09x | 3.97x | 19.28x | 3.03% | 76.61B | |
| Weighted average by Cap. | -0.91x | 5.23x | 25.24x | 2.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- UIS Stock
- Valuation Unisys Corporation
Select your edition
All financial news and data tailored to specific country editions
