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.
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% |
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% |