As of 2025-07-01, the Intrinsic Value of Unity Software Inc (U) is (52.69) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.20 USD, the upside of Unity Software Inc is -317.70%.
The range of the Intrinsic Value is (96.76) - (36.84) USD
Based on its market price of 24.20 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 317.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (96.76) - (36.84) | (52.69) | -317.7% |
| DCF (Growth 10y) | (51.74) - (132.19) | (73.15) | -402.3% |
| DCF (EBITDA 5y) | (42.29) - (66.18) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (59.26) - (96.68) | (1,234.50) | -123450.0% |
| Fair Value | -5.42 - -5.42 | -5.42 | -122.40% |
| P/E | (43.19) - (49.05) | (47.16) | -294.9% |
| EV/EBITDA | (4.19) - (5.51) | (5.04) | -120.8% |
| EPV | (12.32) - (16.25) | (14.28) | -159.0% |
| DDM - Stable | (10.01) - (37.60) | (23.81) | -198.4% |
| DDM - Multi | (21.40) - (64.14) | (32.29) | -233.4% |
| Market Cap (mil) | 10,059.70 |
| Beta | 2.38 |
| Outstanding shares (mil) | 415.69 |
| Enterprise Value (mil) | 10,142.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.09% |
| Cost of Debt | 7.00% |
| WACC | 8.69% |