Valuation Unity Software Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 13/03/2026 am IST			Pre-market 05:07:23 pm
19.43 ^USD	-3.04%		19.43	0.00%

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	8,413	-	-
Change	-	-72.43%	34.85%	-41.75%	108.81%	-55.49%	-	-
Enterprise Value (EV) ¹	41,754	12,643	16,660	9,773	19,080	7,959	7,309	6,373
Change	-	-69.72%	31.77%	-41.34%	95.23%	-58.28%	-8.17%	-12.81%
P/E ratio	-75.7x	-9.66x	-18.9x	-13.4x	-46x	-28x	-51.7x	111x
PBR	17.5x	3.03x	4.94x	2.71x	5.59x	2.46x	2.21x	2.06x
PEG	-	-0.2x	0.7x	0.6x	1.1x	1x	1.1x	-1x
Capitalization / Revenue	37.6x	8.28x	7.1x	4.99x	10.2x	4.02x	3.57x	3.1x
EV / Revenue	37.6x	9.09x	7.62x	5.39x	10.3x	3.81x	3.1x	2.35x
EV / EBITDA	-2,134x	-247x	37.2x	25.1x	46.7x	15x	10.9x	7.45x
EV / EBIT	-824x	-140x	41.7x	29.2x	52.1x	16.8x	12.1x	8.23x
EV / FCF	-272x	-108x	93.2x	34.2x	47.2x	16.4x	12.1x	7.35x
FCF Yield	-0.37%	-0.92%	1.07%	2.93%	2.12%	6.09%	8.26%	13.6%
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	19.43	19.43	19.43
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNITY SOFTWARE INC.	-28.05x	3.81x	15.03x	-.--%	841.29Cr
MICROSOFT CORPORATION	23.36x	8.93x	14.8x	0.9%	2,98400Cr
PALANTIR TECHNOLOGIES INC.	134.96x	48.99x	83.92x	-.--%	37TCr
SYNOPSYS, INC.	172.35x	9.07x	20.67x	-.--%	8.02TCr
CADENCE DESIGN SYSTEMS, INC.	59.86x	12.87x	26.98x	-.--%	8.02TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	225.32x	68.1x	214.05x	-.--%	6.75TCr
SEA LIMITED	31.51x	1.92x	12.24x	-.--%	5.04TCr
ROBLOX CORPORATION	-34.31x	4.36x	17.57x	-.--%	3.99TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-113.25x	5.92x	35.99x	-.--%	3.87TCr
DASSAULT SYSTÈMES SE	20.34x	3.53x	9.92x	1.45%	2.77TCr
Average	49.21x	16.75x	45.12x	0.23%	37.44TCr
Weighted average by Cap.	39.86x	13.79x	25.73x	0.73%