As of 2025-08-10, the Intrinsic Value of Unity Software Inc (U) is (51.14) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.25 USD, the upside of Unity Software Inc is -253.80%.
The range of the Intrinsic Value is (99.04) - (35.09) USD
Based on its market price of 33.25 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 253.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (99.04) - (35.09) | (51.14) | -253.8% |
| DCF (Growth 10y) | (49.10) - (135.39) | (70.89) | -313.2% |
| DCF (EBITDA 5y) | (41.38) - (65.27) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (57.38) - (95.74) | (1,234.50) | -123450.0% |
| Fair Value | -5.42 - -5.42 | -5.42 | -116.30% |
| P/E | (44.73) - (44.54) | (45.21) | -236.0% |
| EV/EBITDA | (4.51) - (5.41) | (5.35) | -116.1% |
| EPV | (11.91) - (16.37) | (14.14) | -142.5% |
| DDM - Stable | (9.73) - (39.07) | (24.40) | -173.4% |
| DDM - Multi | (20.72) - (66.78) | (31.89) | -195.9% |
| Market Cap (mil) | 13,821.69 |
| Beta | 2.30 |
| Outstanding shares (mil) | 415.69 |
| Enterprise Value (mil) | 13,904.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.15% |
| Cost of Debt | 7.00% |
| WACC | 8.84% |