U
Unity Software Inc
Price:  
22.24 
USD
Volume:  
14,168,741.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

U Intrinsic Value

-329.80 %
Upside

What is the intrinsic value of U?

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

Is U undervalued or overvalued?

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.

22.24 USD
Stock Price
(51.10) USD
Intrinsic Value
Intrinsic Value Details

U Intrinsic Value - Valuation Summary

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%

U Intrinsic Value - Key Valuation Metrics

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%