Unity Software Inc
NYSE:U

Watchlist Manager
Unity Software Inc Logo
Unity Software Inc
NYSE:U
Watchlist
Price: 22.46 USD 3.84% Market Closed
Market Cap: 9B USD
Have any thoughts about
Unity Software Inc?
Write Note

Relative Value

The Relative Value of one U stock under the Base Case scenario is 30.83 USD. Compared to the current market price of 22.46 USD, Unity Software Inc is Undervalued by 27%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

U Relative Value
Base Case
30.83 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
38
Median 3Y
7.7
Median 5Y
9.4
Industry
2.4
Forward
5
vs History
vs Industry
Median 3Y
-14.4
Median 5Y
-16.9
Industry
23.1
Forward
-12.3
vs History
32
vs Industry
21
Median 3Y
22.9
Median 5Y
-71.4
Industry
16.9
vs History
vs Industry
13
Median 3Y
-30.4
Median 5Y
-44.3
Industry
21.5
vs History
84
vs Industry
52
Median 3Y
3.9
Median 5Y
4.9
Industry
2.9
vs History
82
vs Industry
32
Median 3Y
8.5
Median 5Y
9.5
Industry
2.4
Forward
5.5
vs History
84
vs Industry
39
Median 3Y
12.4
Median 5Y
12.9
Industry
4.8
vs History
vs Industry
Median 3Y
-26.2
Median 5Y
-29.5
Industry
12.9
Forward
26.9
vs History
vs Industry
Median 3Y
-15.5
Median 5Y
-17.7
Industry
16.7
Forward
-12.2
vs History
32
vs Industry
17
Median 3Y
26.4
Median 5Y
-78.1
Industry
15.7
vs History
28
vs Industry
14
Median 3Y
31.5
Median 5Y
-95.9
Industry
18.7
vs History
80
vs Industry
58
Median 3Y
2.5
Median 5Y
3.2
Industry
2.5

Multiples Across Competitors

U Competitors Multiples
Unity Software Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Unity Software Inc
NYSE:U
9B USD 4.6 -11.4 -28 -11.1
US
Salesforce Inc
NYSE:CRM
321.7B USD 8.8 57.1 30.1 45.7
DE
SAP SE
XETRA:SAP
261.6B EUR 7.9 92.3 28.6 33.4
US
Adobe Inc
NASDAQ:ADBE
226.5B USD 10.8 42.3 26.5 29.6
US
NCR Corp
LSE:0K45
193.5B USD 28.3 408.3 386.9 1 167.6
US
Intuit Inc
NASDAQ:INTU
190.2B USD 11.7 64.2 41.3 49.7
US
Palantir Technologies Inc
NYSE:PLTR
139.3B USD 52.6 292.2 338.7 368.9
US
Applovin Corp
NASDAQ:APP
106.8B USD 24.9 92.8 55.5 71.4
US
Synopsys Inc
NASDAQ:SNPS
85.7B USD 14.1 57.2 48.6 56.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.1B USD 19.3 80.9 57.7 66
US
Microstrategy Inc
NASDAQ:MSTR
80.5B USD 172.3 -197.9 -2 199.4 -1 504
P/E Multiple
Earnings Growth
US
Unity Software Inc
NYSE:U
Average P/E: 131.9
Negative Multiple: -11.4
N/A
US
Salesforce Inc
NYSE:CRM
57.1
196%
DE
SAP SE
XETRA:SAP
92.3
41%
US
Adobe Inc
NASDAQ:ADBE
42.3
89%
US
N
NCR Corp
LSE:0K45
408.3
N/A
US
Intuit Inc
NASDAQ:INTU
64.2
146%
US
Palantir Technologies Inc
NYSE:PLTR
292.2
513%
US
Applovin Corp
NASDAQ:APP
92.8
569%
US
Synopsys Inc
NASDAQ:SNPS
57.2
119%
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9
112%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -197.9 N/A
EV/EBITDA Multiple
EBITDA Growth
US
Unity Software Inc
NYSE:U
Average EV/EBITDA: 112.7
Negative Multiple: -28
N/A
US
Salesforce Inc
NYSE:CRM
30.1
90%
DE
SAP SE
XETRA:SAP
28.6
71%
US
Adobe Inc
NASDAQ:ADBE
26.5
69%
US
N
NCR Corp
LSE:0K45
386.9
-25%
US
Intuit Inc
NASDAQ:INTU
41.3
113%
US
Palantir Technologies Inc
NYSE:PLTR
338.7
880%
US
Applovin Corp
NASDAQ:APP
55.5
211%
US
Synopsys Inc
NASDAQ:SNPS
48.6
116%
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.7
104%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 199.4
479%
EV/EBIT Multiple
EBIT Growth
US
Unity Software Inc
NYSE:U
Average EV/EBIT: 209.9
Negative Multiple: -11.1
N/A
US
Salesforce Inc
NYSE:CRM
45.7
170%
DE
SAP SE
XETRA:SAP
33.4
84%
US
Adobe Inc
NASDAQ:ADBE
29.6
81%
US
N
NCR Corp
LSE:0K45
1 167.6
121%
US
Intuit Inc
NASDAQ:INTU
49.7
143%
US
Palantir Technologies Inc
NYSE:PLTR
368.9
1 135%
US
Applovin Corp
NASDAQ:APP
71.4
292%
US
Synopsys Inc
NASDAQ:SNPS
56.8
129%
US
Cadence Design Systems Inc
NASDAQ:CDNS
66
115%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 504
14 172%

See Also

Discover More
Back to Top