As of 2025-08-02, the Intrinsic Value of Unity Software Inc (U) is (52.46) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.83 USD, the upside of Unity Software Inc is -264.80%.
The range of the Intrinsic Value is (98.07) - (36.45) USD
Based on its market price of 31.83 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 264.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (98.07) - (36.45) | (52.46) | -264.8% |
| DCF (Growth 10y) | (51.15) - (134.02) | (72.83) | -328.8% |
| DCF (EBITDA 5y) | (45.81) - (68.14) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (63.14) - (99.37) | (1,234.50) | -123450.0% |
| Fair Value | -5.42 - -5.42 | -5.42 | -117.03% |
| P/E | (45.08) - (47.94) | (48.03) | -250.9% |
| EV/EBITDA | (4.61) - (5.68) | (5.71) | -118.0% |
| EPV | (12.23) - (16.32) | (14.27) | -144.8% |
| DDM - Stable | (10.11) - (38.58) | (24.34) | -176.5% |
| DDM - Multi | (21.65) - (65.90) | (32.79) | -203.0% |
| Market Cap (mil) | 13,231.41 |
| Beta | 2.34 |
| Outstanding shares (mil) | 415.69 |
| Enterprise Value (mil) | 13,313.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.02% |
| Cost of Debt | 7.00% |
| WACC | 8.71% |