As of 2025-09-16, the Intrinsic Value of Unity Software Inc (U) is (48.88) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.53 USD, the upside of Unity Software Inc is -205.10%.
The range of the Intrinsic Value is (98.97) - (33.36) USD
Based on its market price of 46.53 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 205.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (98.97) - (33.36) | (48.88) | -205.1% |
| DCF (Growth 10y) | (45.47) - (132.35) | (66.17) | -242.2% |
| DCF (EBITDA 5y) | (51.56) - (69.10) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (66.06) - (97.13) | (1,234.50) | -123450.0% |
| Fair Value | -5.13 - -5.13 | -5.13 | -111.04% |
| P/E | (43.36) - (51.33) | (48.34) | -203.9% |
| EV/EBITDA | 0.86 - 1.49 | 1.17 | -97.5% |
| EPV | (12.81) - (17.59) | (15.20) | -132.7% |
| DDM - Stable | (9.38) - (40.57) | (24.98) | -153.7% |
| DDM - Multi | (19.92) - (68.78) | (31.11) | -166.9% |
| Market Cap (mil) | 19,659.86 |
| Beta | 2.41 |
| Outstanding shares (mil) | 422.52 |
| Enterprise Value (mil) | 20,202.07 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.97% |
| Cost of Debt | 7.00% |
| WACC | 8.75% |