The Discounted Cash Flow (DCF) valuation of Unity Software Inc (U) is (48.88) USD. With the latest stock price at 43.55 USD, the upside of Unity Software Inc based on DCF is -212.2%.
Based on the latest price of 43.55 USD and our DCF valuation, Unity Software Inc (U) is a sell. selling U stocks now will result in a potential gain of 212.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.3% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (98.97) - (33.36) | (48.88) |
| Upside | -327.3% - -176.6% | -212.2% |