
Unity Software Inc
NYSE:U

Intrinsic Value
The intrinsic value of one
U
stock under the Base Case scenario is
29.52
USD.
Compared to the current market price of 22.07 USD,
Unity Software Inc
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Unity Software Inc
Fundamental Analysis

Heightened competition from emerging engines and established rivals like Unreal threatens Unity’s market share in both the gaming and non-gaming sectors, potentially undermining the company’s growth projections and pressuring margins.
Unity’s dominant presence in the game-engine space, particularly among indie and mobile developers, provides a strong recurring revenue base and a broad ecosystem that is difficult for rivals to replicate quickly.

Revenue & Expenses Breakdown
Unity Software Inc
Balance Sheet Decomposition
Unity Software Inc
Current Assets | 2.2B |
Cash & Short-Term Investments | 2B |
Receivables | 573.9m |
Other Current Assets | -388.1m |
Non-Current Assets | 4.5B |
PP&E | 177.4m |
Intangibles | 4.2B |
Other Non-Current Assets | 102.1m |
Free Cash Flow Analysis
Unity Software Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Unity Software Inc
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-465.9m
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-1.8B
USD
|
Operating Income
|
-488.1m
USD
|
Other Expenses
|
-176m
USD
|
Net Income
|
-664.1m
USD
|
U Profitability Score
Profitability Due Diligence
Unity Software Inc's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

Score
Unity Software Inc's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
U Solvency Score
Solvency Due Diligence
Unity Software Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
Unity Software Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
U Price Targets Summary
Unity Software Inc
According to Wall Street analysts, the average 1-year price target for
U
is 28.82 USD
with a low forecast of 17.17 USD and a high forecast of 36.75 USD.
Dividends
Current shareholder yield for U is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
U
stock under the Base Case scenario is
29.52
USD.
Compared to the current market price of 22.07 USD,
Unity Software Inc
is
Undervalued by 25%.