Unisys Corporation (UIS) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Unisys Corporation (US:UIS), trading at 3.15. In 2025, Unisys Corporation generated $1.95 Billion in revenue and -$170.00 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Unisys Corporation is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 3.15
- Recent Revenue (2025): $1.95 Billion
- Free Cash Flow (2025): -$170.00 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.