investorscraft@gmail.com

Intrinsic ValueUber Technologies, Inc. (UT8.DE)

Previous Close67.53
Intrinsic Value
Upside potential
Previous Close
67.53

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. is a global leader in mobility and logistics, operating a technology platform that connects consumers with drivers, restaurants, and freight carriers. The company's core segments—Rides, Eats, and Freight—leverage a scalable asset-light model, enabling efficient demand-supply matching across urban and suburban markets. Uber's Rides segment dominates the ride-hailing industry, while Eats competes aggressively in food delivery, benefiting from network effects and high-frequency usage. Freight, though smaller, capitalizes on digital freight brokerage, optimizing logistics for shippers and carriers. The company also invests in emerging mobility solutions, such as e-scooters, and autonomous vehicle technology through its Advanced Technologies Group, positioning itself for long-term innovation. Uber's market leadership is reinforced by its vast global footprint, brand recognition, and data-driven pricing algorithms, though it faces regulatory scrutiny and competition in key regions. Its ability to cross-sell services (e.g., rides and food delivery) enhances customer retention and monetization.

Revenue Profitability And Efficiency

Uber reported revenue of €43.98 billion for FY 2024, reflecting robust demand across its mobility and delivery segments. Net income stood at €9.86 billion, with diluted EPS of €4.58, signaling improved profitability after years of losses. Operating cash flow of €7.14 billion underscores efficient working capital management, while modest capital expenditures (€-242 million) highlight its asset-light model. The company's scale enables high-margin incremental revenue growth.

Earnings Power And Capital Efficiency

Uber's earnings power is driven by its platform economics, with high incremental margins on additional rides or deliveries. The company generates substantial free cash flow (€6.9 billion after capex), which supports reinvestment in growth initiatives and debt reduction. Its capital efficiency is evident in its ability to monetize a large user base without significant fixed-asset investments.

Balance Sheet And Financial Health

Uber maintains a solid balance sheet with €5.89 billion in cash and equivalents, providing liquidity for operations and strategic investments. Total debt of €11.13 billion is manageable given its cash flow generation. The absence of dividends allows flexibility to prioritize growth or debt repayment, though leverage metrics remain within reasonable limits for its industry.

Growth Trends And Dividend Policy

Uber's growth is fueled by expansion in emerging markets, increased adoption of food delivery, and freight platform scaling. The company does not pay dividends, opting to reinvest cash flows into technology, market expansion, and acquisitions. Its asset-light model supports high returns on invested capital as scale increases.

Valuation And Market Expectations

With a market cap of €162.2 billion, Uber trades at a premium, reflecting expectations of sustained growth in mobility and delivery. A beta of 1.43 indicates higher volatility relative to the market, typical for high-growth tech firms. Investors likely price in further margin expansion and market share gains.

Strategic Advantages And Outlook

Uber's strategic advantages include its first-mover brand, global network effects, and data-driven platform efficiency. Regulatory challenges and competition persist, but its diversification into delivery and freight mitigates reliance on ride-hailing. The outlook remains positive, with autonomous vehicle development and international expansion as key long-term drivers.

Sources

Company filings, Bloomberg

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