As of 2026-03-20, the Intrinsic Value of Unity Software Inc (U) is (24.95) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.15 USD, the upside of Unity Software Inc is -230.30%.
The range of the Intrinsic Value is (73.21) - (15.60) USD
Based on its market price of 19.15 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 230.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (73.21) - (15.60) | (24.95) | -230.3% |
| DCF (Growth 10y) | (18.76) - (85.35) | (29.66) | -254.9% |
| DCF (EBITDA 5y) | (14.93) - (28.42) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (17.76) - (34.95) | (1,234.50) | -123450.0% |
| Fair Value | -4.65 - -4.65 | -4.65 | -124.29% |
| P/E | (26.51) - (31.96) | (27.79) | -245.1% |
| EV/EBITDA | 1.79 - 4.23 | 3.05 | -84.1% |
| EPV | (6.68) - (10.42) | (8.55) | -144.6% |
| DDM - Stable | (8.02) - (40.96) | (24.49) | -227.9% |
| DDM - Multi | (8.15) - (34.25) | (13.38) | -169.9% |
| Market Cap (mil) | 8,291.76 |
| Beta | 2.10 |
| Outstanding shares (mil) | 432.99 |
| Enterprise Value (mil) | 8,471.27 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.08% |
| Cost of Debt | 5.50% |
| WACC | 8.31% |