Unity Software Inc. (U) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

U — Fair Value Analysis

Unity Software Inc.

Current: $45.45Overvalued

⚠

High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.

Fair Value Range

Bear Case (25th pct.)

$2.12

-95.3% vs price

Base Case (Median)

$2.13

-95.3% vs price

Bull Case (75th pct.)

$13.86

-69.5% vs price

$2.12$2.13$13.86

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$2.10	-95.4%	High (40%)
EV/EBITDA	$2.13	-95.3%	Medium (20%)
EV/FCF	$25.58	-43.7%	Medium (20%)

Interpretation

Based on 3 out of 8 methods, U appears overvalued at the current price of $45.45. The base case fair value of $2.13 implies 95.3% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.