As of 2025-10-21, the Intrinsic Value of Unity Software Inc (U) is (50.10) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.27 USD, the upside of Unity Software Inc is -242.10%.
The range of the Intrinsic Value is (104.35) - (33.90) USD
Based on its market price of 35.27 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 242.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (104.35) - (33.90) | (50.10) | -242.1% |
| DCF (Growth 10y) | (46.28) - (139.72) | (67.92) | -292.6% |
| DCF (EBITDA 5y) | (50.89) - (70.34) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (65.79) - (99.55) | (1,234.50) | -123450.0% |
| Fair Value | -8.39 - -8.39 | -8.39 | -123.78% |
| EV/EBITDA | 2.16 - 2.76 | 2.58 | -92.7% |
| EPV | (12.94) - (17.86) | (15.40) | -143.7% |
| DDM - Stable | (9.45) - (42.97) | (26.21) | -174.3% |
| DDM - Multi | (20.08) - (73.04) | (31.74) | -190.0% |
| Market Cap (mil) | 14,902.28 |
| Beta | 2.20 |
| Outstanding shares (mil) | 422.52 |
| Enterprise Value (mil) | 14,902.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.88% |
| Cost of Debt | 7.00% |
| WACC | 8.63% |