As of 2026-09-16, the Intrinsic Value of Unity Software Inc (U) is (32.10) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.01 USD, the upside of Unity Software Inc is -174.60%.
The range of the Intrinsic Value is (98.96) - (19.62) USD
Based on its market price of 43.01 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 174.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (98.96) - (19.62) | (32.10) | -174.6% |
| DCF (Growth 10y) | (25.57) - (124.99) | (41.32) | -196.1% |
| DCF (EBITDA 5y) | (20.64) - (32.25) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (26.16) - (44.11) | (1,234.50) | -123450.0% |
| Fair Value | -6.73 - -6.73 | -6.73 | -115.65% |
| P/E | (24.74) - (47.78) | (38.63) | -189.8% |
| EV/EBITDA | 8.13 - 13.61 | 11.18 | -74.0% |
| EPV | (6.06) - (9.80) | (7.93) | -118.4% |
| DDM - Stable | (12.70) - (76.17) | (44.44) | -203.3% |
| DDM - Multi | (11.52) - (55.65) | (19.31) | -144.9% |
| Market Cap (mil) | 18,775.16 |
| Beta | 2.46 |
| Outstanding shares (mil) | 436.53 |
| Enterprise Value (mil) | 18,660.57 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.50% |
| Cost of Debt | 5.50% |
| WACC | 8.17% |