
Unity Software Inc
NYSE:U

Intrinsic Value
The intrinsic value of one
U
stock under the Base Case scenario is
27.93
USD.
Compared to the current market price of 20.56 USD,
Unity Software Inc
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Unity Software Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Unity Software Inc
Balance Sheet Decomposition
Unity Software Inc
Current Assets | 2.2B |
Cash & Short-Term Investments | 1.5B |
Receivables | 553m |
Other Current Assets | 144.5m |
Non-Current Assets | 4.4B |
PP&E | 90m |
Intangibles | 4.1B |
Other Non-Current Assets | 170.5m |
Free Cash Flow Analysis
Unity Software Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Unity Software Inc
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-449.9m
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-1.8B
USD
|
Operating Income
|
-421.8m
USD
|
Other Expenses
|
-28.9m
USD
|
Net Income
|
-450.7m
USD
|
U Profitability Score
Profitability Due Diligence
Unity Software Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Score
Unity Software Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
U Solvency Score
Solvency Due Diligence
Unity Software Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Unity Software Inc's solvency score is 51/100. 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 27.27 USD
with a low forecast of 16.16 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
27.93
USD.
Compared to the current market price of 20.56 USD,
Unity Software Inc
is
Undervalued by 26%.