As of 2026-05-04, the Intrinsic Value of Unity Software Inc (U) is (25.49) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.13 USD, the upside of Unity Software Inc is -194.00%.
The range of the Intrinsic Value is (81.19) - (15.70) USD
Based on its market price of 27.13 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 194.00%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (81.19) - (15.70) | (25.49) | -194.0% |
| DCF (Growth 10y) | (18.90) - (94.74) | (30.33) | -211.8% |
| DCF (EBITDA 5y) | (14.36) - (30.33) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (17.29) - (37.17) | (1,234.50) | -123450.0% |
| Fair Value | -4.62 - -4.62 | -4.62 | -117.01% |
| P/E | (26.10) - (29.72) | (25.34) | -193.4% |
| EV/EBITDA | 1.67 - 4.58 | 2.78 | -89.7% |
| EPV | (6.69) - (10.58) | (8.63) | -131.8% |
| DDM - Stable | (8.35) - (49.44) | (28.90) | -206.5% |
| DDM - Multi | (8.56) - (41.71) | (14.46) | -153.3% |
| Market Cap (mil) | 11,837.63 |
| Beta | 1.90 |
| Outstanding shares (mil) | 436.33 |
| Enterprise Value (mil) | 12,017.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.71% |
| Cost of Debt | 5.50% |
| WACC | 8.18% |