US · U
Unity Software Inc.
- Sector
- Technology · Software - Application
- Headquarters
- San Francisco, CA 94103-3104
- Website
- unity.com
Price · as of 2025-12-31
$27.13
Market cap 7.89B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.36 | +15.59% |
| Intrinsic Value(DCF) | $10.39 | -61.7% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $105.70 | $75.30 | $450.07 | $2.00 | $0.00 |
| 2021 | $78.86 | $66.82 | $273.20 | $0.00 | $0.00 |
| 2022 | $27.26 | $32.99 | $23.55 | $0.00 | $0.00 |
| 2023 | $27.06 | $41.92 | $279.80 | $0.00 | $0.00 |
| 2024 | $24.19 | $34.78 | $1.00 | $0.00 | $13.96 |
| 2025 | $18.87 | $31.36 | $4.73 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Unity Software Inc.'s (U) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.36
- Current price
- $27.13
- AI upside
- +15.59%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$10.39
-61.7% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| U | Unity Software Inc. | $27.13 | 7.89B | +16% | -62% | — | — | -19.72 | 2.45 | 4.29 | 215.59 | — | -13.71 | 74.17% | -22.85% | -21.78% | -12.53% | -11.13% | -5.93% | 0.74 | -17.60 | 1.84 | 1.77 | 8.60 | -4286.00% | 201.00% | 4788.00% | 5.09% | 0.28 | 10.64% | 0.00% | 0.00% | 6.37% | -19.58 | 20.48 | 4.47 | 0.87 |
| BSY | Bentley Systems, Incorpor… | $36.55 | 10.67B | +50% | -41% | — | -55% | 43.19 | 10.09 | 7.99 | 30.67 | 239.23 | -8.08 | 81.52% | 24.15% | 18.50% | 24.91% | 12.08% | 7.99% | 1.08 | 29.16 | 0.56 | 0.49 | 2.71 | 1806.00% | 1099.00% | 2349.00% | 4.34% | 0.56 | 21.88% | 0.71% | 30.60% | 3.43% | 36.29 | 25.30 | 8.76 | 3.64 |
| DOCU | DocuSign, Inc. | $45.07 | 9.03B | +103% | -20% | -25% | +81% | 14.23 | 7.59 | 5.10 | 40.17 | 1.09 | 10.32 | 79.12% | 6.72% | 35.87% | 68.18% | 28.75% | 30.58% | 0.06 | 128.99 | 0.81 | 0.77 | -1.47 | 131111.00% | 778.00% | 374.00% | 6.06% | 0.56 | 132.33% | 0.00% | 0.00% | 4.50% | 71.79 | 15.60 | 4.82 | 4.89 |
| DT | Dynatrace, Inc. | $35.92 | 10.83B | +68% | +35% | -65% | +18% | 33.93 | 6.26 | 9.66 | 67.56 | 16.49 | 13.03 | 81.15% | 10.56% | 28.47% | 20.86% | 12.67% | 12.81% | 0.03 | — | 1.40 | 1.27 | -4.14 | 20577.00% | 1875.00% | 2322.00% | 2.64% | 0.33 | 30.61% | 0.00% | 0.00% | 2.47% | 85.68 | 35.48 | 9.05 | 7.29 |
| FN | Fabrinet | $545.63 | 19.55B | -58% | +94% | -81% | -56% | 40.08 | 6.72 | 3.90 | 30.35 | 303.40 | 6.73 | 12.09% | 9.49% | 9.72% | 17.84% | 31.11% | 12.86% | 0.00 | — | 3.00 | 2.09 | -0.73 | 1321.00% | 1860.00% | -4351.00% | 1.55% | 0.41 | 21.16% | 0.00% | 0.00% | 0.94% | 38.23 | 60.05 | 3.63 | 12.72 |
| GEN | Gen Digital Inc. | $22.57 | 13.92B | +107% | +39% | — | -47% | 27.75 | 7.86 | 4.53 | 12.42 | 329.57 | -1.74 | 80.28% | 40.91% | 16.34% | 29.17% | 10.30% | 4.11% | 3.66 | 2.79 | 0.51 | 0.44 | 3.61 | 842.00% | 355.00% | -4100.00% | 6.76% | 0.43 | 12.35% | 1.75% | 48.70% | 6.08% | 15.62 | 20.86 | 6.39 | 1.32 |
| IONQ | IonQ, Inc. | $38.37 | 13.79B | +45% | -51% | — | — | -17.88 | 2.83 | 82.67 | -17.67 | -107.26 | 10.06 | 40.40% | -487.41% | -462.45% | -28.75% | -84.57% | -16.99% | 0.01 | — | 15.50 | 14.74 | 2.11 | 1667.00% | 20185.00% | 13180.00% | -2.79% | -1.70 | -39.98% | 0.00% | 0.00% | 8.97% | -13.23 | -27.99 | 64.50 | 2.23 |
| KSPI | Joint Stock Company Kaspi… | $70.59 | 13.47B | +96% | +5,671% | — | +472% | — | 6.91 | 4.16 | 6.76 | — | 7.36 | 62.34% | 50.42% | 41.24% | 0.00% | 1921.62% | 0.00% | 0.15 | — | 0.84 | 0.83 | -0.31 | 2397.00% | 3336.00% | -5396.00% | 4.64% | 0.09 | 891.79% | 6.16% | — | 6.19% | 6.76 | 17.68 | 3.41 | 1.82 |
| OKTA | Okta, Inc. | $72.50 | 12.29B | +20% | +4% | -91% | -95% | 616.63 | 2.70 | 6.62 | 112.91 | — | 21.08 | 76.32% | -2.84% | 1.07% | 0.46% | -0.92% | 0.30% | 0.15 | -14.80 | 1.35 | 1.25 | 3.91 | -10276.00% | 1533.00% | 4959.00% | 4.23% | 0.30 | 14.87% | 0.00% | 0.00% | 2.43% | -212.09 | 21.50 | 6.01 | 3.37 |
| QXO | QXO, Inc. | $23.95 | 16.97B | +8,177% | +3,125,568% | +1,008% | — | -1.56 | 0.01 | 0.02 | 16.87 | -0.33 | 0.18 | 22.99% | -3.58% | -4.08% | -1.22% | -3.44% | -0.86% | 0.46 | -5.14 | 3.58 | 2.56 | 15.82 | 47273.00% | 1193066.00% | 11609.00% | 130.39% | 0.17 | 3.10% | 74.59% | -116.20% | 74.59% | -9.20 | 12.31 | 0.33 | 0.66 |
| RBRK | Rubrik, Inc. | $51.96 | 10.4B | +123% | -54% | — | — | -7.88 | -16.44 | 10.27 | -8.11 | -2.90 | -13.92 | 70.02% | -127.92% | -130.26% | 183.56% | 143.32% | -100.57% | -0.63 | -27.49 | 1.13 | 0.93 | -0.15 | 27158.00% | 4119.00% | -28600.00% | 0.34% | 0.05 | -3.96% | 0.00% | 0.00% | 0.16% | -7.72 | 279.19 | 9.87 | -1.93 |
About Unity Software Inc.
Unity Software Inc. creates and operates an interactive real-time 3D content platform. Its platform provides software solutions to create, run, and monetize interactive, real-time 2D and 3D content for mobile phones, tablets, PCs, consoles, and augmented and virtual reality devices. The company serves content creators and developers, artists, designers, engineers, and architects to create interactive and real-time 2D and 3D content. It offers its solutions directly through its online store, field sales operations, independent distributors, and resellers in the United States, Denmark, Belgium, Canada, China, Colombia, Finland, France, Germany, Ireland, Israel, Japan, Lithuania, Portugal, Singapore, South Korea, Spain, Sweden, Switzerland, and the United Kingdom. The company was founded in 2004 and is headquartered in San Francisco, California.
- CEO
- Matthew Samuel Bromberg
- Employees
- 4.99K
- Beta
- 2.08
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.39 ÷ $27.13) − 1 = -61.7% (DCF, example).