As of 2025-12-20, the Intrinsic Value of Unity Software Inc (U) is (46.11) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.42 USD, the upside of Unity Software Inc is -199.30%.
The range of the Intrinsic Value is (79.58) - (33.13) USD
Based on its market price of 46.42 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 199.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (79.58) - (33.13) | (46.11) | -199.3% |
| DCF (Growth 10y) | (44.88) - (104.26) | (61.60) | -232.7% |
| DCF (EBITDA 5y) | (41.09) - (59.52) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (54.46) - (82.80) | (1,234.50) | -123450.0% |
| Fair Value | -5.09 - -5.09 | -5.09 | -110.96% |
| P/E | (28.89) - (39.27) | (35.19) | -175.8% |
| EV/EBITDA | 2.49 - 4.49 | 3.53 | -92.4% |
| EPV | (12.10) - (15.68) | (13.89) | -129.9% |
| DDM - Stable | (9.26) - (31.27) | (20.27) | -143.7% |
| DDM - Multi | (20.33) - (53.77) | (29.55) | -163.7% |
| Market Cap (mil) | 19,863.58 |
| Beta | 1.95 |
| Outstanding shares (mil) | 427.91 |
| Enterprise Value (mil) | 20,199.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.31% |
| Cost of Debt | 7.00% |
| WACC | 9.07% |