As of 2024-12-14, the Intrinsic Value of Unity Software Inc (U) is (56.62) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.44 USD, the upside of Unity Software Inc is -331.70%.
The range of the Intrinsic Value is (120.19) - (38.26) USD
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (120.19) - (38.26) | (56.62) | -331.7% |
| DCF (Growth 10y) | (50.74) - (155.89) | (74.49) | -404.8% |
| DCF (EBITDA 5y) | (44.85) - (70.27) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (58.88) - (98.87) | (1,234.50) | -123450.0% |
| Fair Value | -9.86 - -9.86 | -9.86 | -140.33% |
| P/E | (89.62) - (105.66) | (93.59) | -482.9% |
| EV/EBITDA | (21.05) - (21.94) | (21.51) | -188.0% |
| EPV | (15.19) - (21.24) | (18.21) | -174.5% |
| DDM - Stable | (16.31) - (79.50) | (47.91) | -296.0% |
| DDM - Multi | (20.00) - (78.26) | (32.14) | -231.5% |
| Market Cap (mil) | 9,845.41 |
| Beta | 2.31 |
| Outstanding shares (mil) | 402.84 |
| Enterprise Value (mil) | 10,678.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.35% |
| Cost of Debt | 7.00% |
| WACC | 8.79% |