The Discounted Cash Flow (DCF) valuation of Unity Software Inc (U) is (56.88) USD. With the latest stock price at 26.55 USD, the upside of Unity Software Inc based on DCF is -314.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 10.4% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (121.34) - (38.38) | (56.88) |
| Upside | -557.0% - -244.6% | -314.2% |