U.S. markets close in 5 hours 8 minutes
  • S&P 500

    4,249.19
    +2.75 (+0.06%)
     
  • Dow 30

    33,937.33
    -8.25 (-0.02%)
     
  • Nasdaq

    14,275.57
    +22.30 (+0.16%)
     
  • Russell 2000

    2,307.41
    +11.46 (+0.50%)
     
  • Crude Oil

    73.85
    +1.00 (+1.37%)
     
  • Gold

    1,793.10
    +15.70 (+0.88%)
     
  • Silver

    26.33
    +0.48 (+1.85%)
     
  • EUR/USD

    1.1959
    +0.0016 (+0.13%)
     
  • 10-Yr Bond

    1.4730
    +0.0010 (+0.07%)
     
  • GBP/USD

    1.3975
    +0.0028 (+0.20%)
     
  • USD/JPY

    110.7330
    +0.0980 (+0.09%)
     
  • BTC-USD

    34,211.52
    +4,709.09 (+15.96%)
     
  • CMC Crypto 200

    823.03
    +12.83 (+1.58%)
     
  • FTSE 100

    7,105.29
    +15.28 (+0.22%)
     
  • Nikkei 225

    28,874.89
    -9.24 (-0.03%)
     

Calculating The Fair Value Of Unisys Corporation (NYSE:UIS)

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

Does the March share price for Unisys Corporation (NYSE:UIS) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by projecting its future cash flows and then discounting them to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

See our latest analysis for Unisys

Is Unisys fairly valued?

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

-US$215.6m

US$100.5m

US$122.6m

US$142.2m

US$158.9m

US$173.1m

US$184.9m

US$194.8m

US$203.4m

US$210.8m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 21.96%

Est @ 15.99%

Est @ 11.8%

Est @ 8.87%

Est @ 6.82%

Est @ 5.39%

Est @ 4.38%

Est @ 3.68%

Present Value ($, Millions) Discounted @ 9.0%

-US$198

US$84.6

US$94.6

US$101

US$103

US$103

US$101

US$97.6

US$93.5

US$88.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$669m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 9.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$211m× (1 + 2.0%) ÷ (9.0%– 2.0%) = US$3.1b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$3.1b÷ ( 1 + 9.0%)10= US$1.3b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$2.0b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$27.0, the company appears about fair value at a 8.1% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Unisys as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 9.0%, which is based on a levered beta of 1.334. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Looking Ahead:

Whilst important, the DCF calculation shouldn't be the only metric you look at when researching a company. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For Unisys, there are three relevant elements you should explore:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 3 warning signs with Unisys (at least 1 which is a bit concerning) , and understanding these should be part of your investment process.

  2. Future Earnings: How does UIS's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.