As of 2025-06-13, the Intrinsic Value of Unity Software Inc (U) is (53.84) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.98 USD, the upside of Unity Software Inc is -315.50%.
The range of the Intrinsic Value is (98.29) - (37.72) USD
Based on its market price of 24.98 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 315.50%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (98.29) - (37.72) | (53.84) | -315.5% |
| DCF (Growth 10y) | (53.08) - (134.33) | (74.84) | -399.6% |
| DCF (EBITDA 5y) | (42.16) - (66.75) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (59.50) - (97.59) | (1,234.50) | -123450.0% |
| Fair Value | -5.42 - -5.42 | -5.42 | -121.70% |
| P/E | (42.59) - (49.00) | (46.65) | -286.7% |
| EV/EBITDA | (4.16) - (5.55) | (4.97) | -119.9% |
| EPV | (12.52) - (16.33) | (14.42) | -157.7% |
| DDM - Stable | (10.31) - (38.35) | (24.33) | -197.4% |
| DDM - Multi | (22.14) - (65.48) | (33.26) | -233.2% |
| Market Cap (mil) | 10,383.94 |
| Beta | 2.32 |
| Outstanding shares (mil) | 415.69 |
| Enterprise Value (mil) | 10,466.41 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.95% |
| Cost of Debt | 7.00% |
| WACC | 8.59% |