investorscraft@gmail.com

Intrinsic ValueUber Technologies, Inc. (UBER)

Previous Close$80.05
Intrinsic Value
Upside potential
Previous Close
$80.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Uber Technologies, Inc. operates as a global mobility and logistics platform, connecting consumers with drivers, restaurants, and freight carriers through its proprietary technology. The company generates revenue primarily through ride-hailing services, Uber Eats food delivery, and Uber Freight, leveraging a two-sided network effect to scale efficiently. Uber’s platform model allows it to monetize transactions while minimizing asset ownership, creating a capital-light structure with high incremental margins. In the competitive mobility and delivery sectors, Uber holds a dominant position, often competing with regional players and tech-driven disruptors. Its diversified service offerings and global footprint provide resilience against local market fluctuations. The company continues to invest in autonomous vehicles and vertical integration to enhance long-term profitability and reduce reliance on human drivers. Uber’s brand recognition and data-driven optimization further solidify its leadership in urban mobility and last-mile delivery ecosystems.

Revenue Profitability And Efficiency

Uber reported $43.98 billion in revenue for FY 2024, reflecting robust growth across its mobility and delivery segments. Net income reached $9.86 billion, with diluted EPS of $4.56, signaling improved profitability after years of losses. Operating cash flow of $7.14 billion and modest capital expenditures of $242 million highlight efficient capital deployment and scalable operations. The company’s asset-light model contributes to strong free cash flow generation.

Earnings Power And Capital Efficiency

Uber’s earnings power is underpinned by its ability to monetize high-frequency transactions while maintaining low incremental costs. The platform’s capital efficiency is evident in its ability to grow revenue without proportional increases in operating expenses. With a focus on optimizing driver and restaurant partnerships, Uber achieves leverage in its cost structure, driving margin expansion and sustainable profitability.

Balance Sheet And Financial Health

Uber’s balance sheet shows $5.89 billion in cash and equivalents against $11.13 billion in total debt, indicating manageable leverage. The company’s liquidity position supports ongoing investments in technology and market expansion. While debt levels are notable, strong cash flow generation provides flexibility to service obligations and pursue strategic initiatives without undue financial strain.

Growth Trends And Dividend Policy

Uber’s growth is driven by increasing adoption of ride-hailing and food delivery services, particularly in international markets. The company has not instituted a dividend, opting instead to reinvest cash flows into growth initiatives, including autonomous technology and geographic expansion. Revenue growth trends suggest sustained demand for its platform services, supported by urbanization and digitalization tailwinds.

Valuation And Market Expectations

Uber’s valuation reflects market expectations for continued top-line growth and margin improvement. Investors price the stock based on its potential to dominate global mobility and delivery markets, with a focus on achieving consistent profitability. The absence of dividends aligns with growth-oriented investor preferences, though future capital returns may emerge as cash flows mature.

Strategic Advantages And Outlook

Uber’s strategic advantages include its first-mover status, network effects, and data-driven operational efficiency. The outlook remains positive, with opportunities to expand into adjacent logistics verticals and leverage automation for cost savings. Regulatory challenges and competitive pressures persist, but Uber’s scale and technological edge position it favorably for long-term success in evolving transportation and delivery landscapes.

Sources

Uber Technologies, Inc. 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount