Discounted Cash Flow
Unisys Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.8b | $-47.7m | $185.7m | -1.7% | $-0.95 |
| 2017 | $2.7b (-2.8%) | $-65.3m (-36.9%) | $140.6m (-24.3%) | -2.4% (-40.8%) | $-1.30 (-36.8%) |
| 2018 | $2.8b (3.0%) | $75.5m (215.6%) | $38.3m (-72.8%) | 2.7% (212.2%) | $1.48 (213.8%) |
| 2019 | $2.9b (4.4%) | $-17.2m (-122.8%) | $85.9m (124.3%) | -0.6% (-121.8%) | $-0.31 (-120.9%) |
| 2020 | $2.0b (-31.3%) | $750.7m (4464.5%) | $-708.9m (-925.3%) | 37.0% (6451.3%) | $11.93 (3948.4%) |
| 2021 | $1.7b (-14.1%) | $-448.5m (-159.7%) | $105.2m (114.8%) | -25.8% (-169.5%) | $-6.75 (-156.6%) |
| 2022 | $1.7b (-2.4%) | $-106.0m (76.4%) | $-18.3m (-117.4%) | -6.2% (75.8%) | $-1.57 (76.7%) |
| 2023 | $1.7b (1.5%) | $-430.7m (-306.3%) | $52.9m (389.1%) | -25.0% (-300.4%) | $-6.31 (-301.9%) |
| 2024 | $2.0b (16.4%) | $-193.4m (55.1%) | $119.1m (125.1%) | -9.6% (61.4%) | $-2.79 (55.8%) |
| 2025 | $2.0b (-2.9%) | $-339.8m (-75.7%) | $-170.0m (-242.7%) | -17.4% (-81.0%) | $-4.79 (-71.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.