As of 2025-05-20, the Intrinsic Value of Unity Software Inc (U) is (51.10) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.24 USD, the upside of Unity Software Inc is -329.80%.
The range of the Intrinsic Value is (87.08) - (36.76) USD
Based on its market price of 22.24 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 329.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (87.08) - (36.76) | (51.10) | -329.8% |
| DCF (Growth 10y) | (51.62) - (118.62) | (70.84) | -418.5% |
| DCF (EBITDA 5y) | (42.84) - (70.98) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (59.85) - (101.66) | (1,234.50) | -123450.0% |
| Fair Value | -5.42 - -5.42 | -5.42 | -124.38% |
| P/E | (44.32) - (52.04) | (50.11) | -325.3% |
| EV/EBITDA | (4.14) - (6.03) | (4.99) | -122.4% |
| EPV | (12.30) - (15.69) | (13.99) | -162.9% |
| DDM - Stable | (9.93) - (33.16) | (21.54) | -196.9% |
| DDM - Multi | (21.19) - (56.11) | (30.90) | -238.9% |
| Market Cap (mil) | 9,241.17 |
| Beta | 2.20 |
| Outstanding shares (mil) | 415.52 |
| Enterprise Value (mil) | 9,323.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.30% |
| Cost of Debt | 7.00% |
| WACC | 8.84% |