Unity Software Inc. (U) DCF Valuation

Unity Software Inc. (U) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Unity Software Inc. (U) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Unity Software Inc.'s (U) financial prospects like an expert! This (U) DCF Calculator provides pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 541.8 772.4 1,110.5 1,391.0 2,187.3 3,110.6 4,423.7 6,291.0 8,946.5 12,722.9
Revenue Growth, % 0 42.58 43.77 25.26 57.25 42.21 42.21 42.21 42.21 42.21
EBITDA -119.6 -231.8 -465.5 -663.4 -209.3 -941.1 -1,338.3 -1,903.2 -2,706.6 -3,849.1
EBITDA, % -22.07 -30.01 -41.92 -47.69 -9.57 -30.25 -30.25 -30.25 -30.25 -30.25
Depreciation 31.1 43.0 64.6 211.6 563.9 361.5 514.1 731.2 1,039.8 1,478.7
Depreciation, % 5.74 5.56 5.81 15.21 25.78 11.62 11.62 11.62 11.62 11.62
EBIT -150.7 -274.8 -530.1 -875.0 -773.3 -1,302.6 -1,852.4 -2,634.4 -3,746.4 -5,327.8
EBIT, % -27.81 -35.58 -47.73 -62.9 -35.35 -41.88 -41.88 -41.88 -41.88 -41.88
Total Cash 130.0 1,752.0 1,737.1 1,586.8 1,590.3 2,467.9 3,509.7 4,991.2 7,098.0 10,094.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 204.9 274.3 340.5 633.8 611.7
Account Receivables, % 37.82 35.5 30.66 45.56 27.97
Inventories 23.1 32.0 39.1 .0 .0 74.3 105.6 150.2 213.6 303.8
Inventories, % 4.27 4.15 3.52 0.0000000719 0 2.39 2.39 2.39 2.39 2.39
Accounts Payable 10.7 11.3 14.0 20.2 14.5 42.4 60.3 85.8 122.0 173.5
Accounts Payable, % 1.98 1.46 1.26 1.45 0.66369 1.36 1.36 1.36 1.36 1.36
Capital Expenditure -27.0 -40.9 -41.9 -57.1 -55.9 -128.9 -183.4 -260.8 -370.9 -527.4
Capital Expenditure, % -4.99 -5.3 -3.78 -4.11 -2.56 -4.15 -4.15 -4.15 -4.15 -4.15
Tax Rate, % -3.03 -3.03 -3.03 -3.03 -3.03 -3.03 -3.03 -3.03 -3.03 -3.03
EBITAT -160.4 -276.9 -531.5 -911.8 -796.7 -1,302.6 -1,852.4 -2,634.4 -3,746.4 -5,327.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -373.7 -352.4 -579.4 -1,005.3 -272.3 -1,609.0 -2,001.3 -2,846.1 -4,047.4 -5,755.9
WACC, % 12.69 12.69 12.69 12.69 12.69 12.69 12.69 12.69 12.69 12.69
PV UFCF
SUM PV UFCF -10,669.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -5,871
Terminal Value -54,913
Present Terminal Value -30,214
Enterprise Value -40,884
Net Debt 1,121
Equity Value -42,005
Diluted Shares Outstanding, MM 380
Equity Value Per Share -110.41

What You Will Get

  • Real U Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust discount rates, tax assumptions, revenue growth, and capital investments.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Simulation: Explore various scenarios to assess Unity’s future outlook.
  • User-Friendly Design: Tailored for experts while remaining approachable for newcomers.

Key Features

  • Comprehensive DCF Model: Features both unlevered and levered DCF valuation frameworks tailored for Unity Software Inc. (U).
  • WACC Analysis Tool: Ready-to-use Weighted Average Cost of Capital calculator with adjustable parameters.
  • Customizable Forecast Inputs: Adjust growth projections, capital investments, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and operational efficiency ratios specific to Unity Software Inc. (U).
  • Visual Dashboard and Graphs: Graphical representations highlight essential valuation metrics for straightforward assessment.

How It Works

  • Download: Get the pre-built Excel file containing Unity Software Inc.'s (U) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and compare results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Unity Software Inc. (U)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Unity Software Inc. (U).
  • Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Unity Software Inc.'s (U) intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable baseline assessments.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on Unity Software Inc. (U).

Who Should Use This Product?

  • Game Developers: Master real-time rendering techniques and apply them using Unity's powerful tools.
  • Educators: Integrate advanced game design principles into your curriculum or research projects.
  • Investors: Evaluate your investment strategies and analyze performance metrics for Unity Software Inc. (U).
  • Analysts: Enhance your analysis with a customizable model tailored for game development trends.
  • Entrepreneurs: Discover how leading companies leverage Unity for innovative gaming solutions.

What the Template Contains

  • Historical Data: Includes Unity Software Inc.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Unity Software Inc.'s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Unity Software Inc.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

Es wurden keine passenden Produkte gefunden.