As of 2026-05-24, the Intrinsic Value of Unity Software Inc (U) is (28.24) USD. This U valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.57 USD, the upside of Unity Software Inc is -210.50%.
The range of the Intrinsic Value is (90.27) - (17.34) USD
Based on its market price of 25.57 USD and our intrinsic valuation, Unity Software Inc (U) is overvalued by 210.50%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (90.27) - (17.34) | (28.24) | -210.5% |
| DCF (Growth 10y) | (22.69) - (116.00) | (36.74) | -243.7% |
| DCF (EBITDA 5y) | (15.99) - (32.77) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (20.78) - (43.98) | (1,234.50) | -123450.0% |
| Fair Value | -7.71 - -7.71 | -7.71 | -130.15% |
| P/E | (43.11) - (49.62) | (43.32) | -269.4% |
| EV/EBITDA | 2.95 - 7.42 | 4.91 | -80.8% |
| EPV | (6.42) - (10.35) | (8.38) | -132.8% |
| DDM - Stable | (13.60) - (79.96) | (46.78) | -283.0% |
| DDM - Multi | (9.56) - (45.97) | (16.08) | -162.9% |
| Market Cap (mil) | 11,156.96 |
| Beta | 2.02 |
| Outstanding shares (mil) | 436.33 |
| Enterprise Value (mil) | 11,252.47 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.83% |
| Cost of Debt | 5.50% |
| WACC | 8.26% |