U
Unity Software Inc
Price:  
19.23 
USD
Volume:  
4,483,563.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

U Intrinsic Value

-364.70 %
Upside

Is U undervalued or overvalued?

As of 2025-04-18, the Intrinsic Value of Unity Software Inc (U) is (50.90) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.23 USD, the upside of Unity Software Inc is -364.70%. This means that U is overvalued by 364.70%.

The range of the Intrinsic Value is (84.39) - (37.10) USD

Note: result may not be accurate due to the invalid valuation result of DCF model.

19.23 USD
Stock Price
(50.90) USD
Intrinsic Value
Intrinsic Value Details

U Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (84.39) - (37.10) (50.90) -364.7%
DCF (Growth 10y) (48.76) - (107.31) (65.97) -443.1%
DCF (EBITDA 5y) (42.62) - (65.99) (1,234.50) -123450.0%
DCF (EBITDA 10y) (56.03) - (89.63) (1,234.50) -123450.0%
Fair Value -8.11 - -8.11 -8.11 -142.15%
P/E (67.57) - (72.69) (66.75) -447.1%
EV/EBITDA (10.31) - (14.48) (12.55) -165.2%
EPV (12.18) - (15.63) (13.90) -172.3%
DDM - Stable (13.47) - (43.45) (28.46) -248.0%
DDM - Multi (19.90) - (51.58) (28.92) -250.4%

U Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,877.76
Beta 2.09
Outstanding shares (mil) 409.66
Enterprise Value (mil) 8,077.14
Market risk premium 4.60%
Cost of Equity 9.89%
Cost of Debt 7.00%
WACC 9.23%