Valuation Unity Software Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 17/03/2026 am IST			5-day change	1st Jan Change
19.76 ^USD	+1.70%		-7.01%	-55.26%

03/03	BofA Securities Upgrades Unity Software to Neutral From Underperform, Raises Price Target to $19 From $18	MT
03/03	Unity Software's Risk Balance Improves as Valuation Reflects Negative Catalysts, BofA Securities Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	41,787	11,523	15,539	9,052	18,901	8,556	-	-
Change	-	-72.43%	34.85%	-41.75%	108.81%	-54.73%	-	-
Enterprise Value (EV) ¹	41,754	12,643	16,660	9,773	19,080	8,102	7,452	6,516
Change	-	-69.72%	31.77%	-41.34%	95.23%	-57.54%	-8.02%	-12.56%
P/E ratio	-75.7x	-9.66x	-18.9x	-13.4x	-46x	-28.5x	-52.6x	113x
PBR	17.5x	3.03x	4.94x	2.71x	5.59x	2.5x	2.24x	2.1x
PEG	-	-0.2x	0.7x	0.6x	1.1x	1x	1.2x	-1x
Capitalization / Revenue	37.6x	8.28x	7.1x	4.99x	10.2x	4.09x	3.63x	3.16x
EV / Revenue	37.6x	9.09x	7.62x	5.39x	10.3x	3.88x	3.16x	2.4x
EV / EBITDA	-2,134x	-247x	37.2x	25.1x	46.7x	15.3x	11.1x	7.62x
EV / EBIT	-824x	-140x	41.7x	29.2x	52.1x	17.1x	12.4x	8.41x
EV / FCF	-272x	-108x	93.2x	34.2x	47.2x	16.7x	12.3x	7.52x
FCF Yield	-0.37%	-0.92%	1.07%	2.93%	2.12%	5.99%	8.1%	13.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.89	-2.96	-2.16	-1.68	-0.96	-0.6927	-0.376	0.175
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,111	1,391	2,187	1,813	1,850	2,090	2,359	2,711
EBITDA ¹	-19.57	-51.1	447.8	389.8	408.8	529.5	672.9	855.2
EBIT ¹	-50.65	-90.12	399.4	334.2	366.6	473.2	602.2	774.5
Net income ¹	-532.6	-921.1	-822	-664.1	-402.8	-332.9	-196.1	93.84
Net Debt ¹	-33.97	1,120	1,121	721.2	179.5	-453.5	-1,104	-2,040
Reference price ²	142.99	28.59	40.89	22.47	44.17	19.76	19.76	19.76
Nbr of stocks (in thousands)	2,92,241	4,03,039	3,80,019	4,02,840	4,27,913	4,32,988	-	-
Announcement Date	03/02/22	22/02/23	26/02/24	20/02/25	11/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNITY SOFTWARE INC.	-28.52x	3.88x	15.3x	-.--%	855.58Cr
MICROSOFT CORPORATION	23.25x	8.89x	14.73x	0.9%	2,97000Cr
PALANTIR TECHNOLOGIES INC.	135.15x	48.75x	83.48x	-.--%	37TCr
CADENCE DESIGN SYSTEMS, INC.	60.35x	12.97x	27.2x	-.--%	8.08TCr
SYNOPSYS, INC.	175.3x	9.21x	21x	-.--%	8.16TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	77.08x	27.11x	73.26x	-.--%	6.67TCr
SEA LIMITED	32.4x	1.98x	12.65x	-.--%	5.18TCr
ROBLOX CORPORATION	-36.04x	4.61x	18.54x	-.--%	4.19TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-112.44x	5.88x	35.73x	-.--%	3.85TCr
DASSAULT SYSTÈMES SE	20.45x	3.55x	9.98x	1.44%	2.77TCr
Average	34.70x	12.68x	31.19x	0.23%	37.33TCr
Weighted average by Cap.	37.21x	12.98x	23.10x	0.73%