Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Unity Software
U
Unity Software
Market leader in 3D imaging for games and movies
DR
drkevinkwok
Not Invested
Community Contributor
Published
21 Jul 25
Updated
21 Jul 25
1
Set Fair Value
0
votes
Share
drkevinkwok
's Fair Value
US$39.00
13.9% undervalued
intrinsic discount
21 Jul
US$33.57
Loading
1Y
133.8%
7D
0.6%
Author's Valuation
US$39.0
13.9% undervalued
intrinsic discount
drkevinkwok's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
drkevinkwok
's
Fair Value
US$39.0
13.9% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-985m
7b
2018
2020
2022
2024
2025
2026
2028
2030
Revenue US$7.2b
Earnings US$939.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
8.69%
Software revenue growth rate
1.47%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.92%
Calculation
US$939.03m
Earnings '30
x
32.44x
PE Ratio '30
=
US$30.46b
Market Cap '30
US$30.46b
Market Cap '30
/
524.17m
No. shares '30
=
US$58.12
Share Price '30
US$58.12
Share Price '30
Discounted to 2025 @ 8.31% p.a.
=
US$39.00
Fair Value '25
