Valuation Uber Technologies, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 20:58:21 09/02/2026 GMT			5-day change	1st Jan Change
73.86 ^USD	-1.22%		-8.37%	-9.35%

06:37pm	Morgan Stanley brings back veteran dealmaker Michael Grimes, memo shows	RE
04:05pm	Uber Technologies, Inc. entered into an agreement to acquire Delivery Portfolio in Türkiye of Getir Perakende Lojistik A.S. for approximately TRY 340 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	89,952	81,349	49,322	126,702	127,016	155,359	155,359	-
Change	-	-9.56%	-39.37%	156.89%	0.25%	22.31%	0%	-
Enterprise Value (EV) ¹	90,685	86,330	54,276	130,754	130,015	173,596	152,994	146,886
Change	-	-4.8%	-37.13%	140.91%	-0.57%	33.52%	-2.57%	-3.99%
P/E ratio	-13.2x	-161x	-5.33x	70.8x	13.2x	17.3x	22.4x	17.4x
PBR	7.29x	5.65x	6.76x	11.1x	5.52x	6.3x	4.77x	3.92x
PEG	-	1.7x	-0x	-1x	0x	4.64x	-0.6x	0.6x
Capitalization / Revenue	8.08x	4.66x	1.55x	3.4x	2.89x	3.26x	2.66x	2.33x
EV / Revenue	8.14x	4.95x	1.7x	3.51x	2.96x	3.34x	2.62x	2.2x
EV / EBITDA	-35.9x	-112x	31.7x	32.3x	20.1x	19.9x	14x	11x
EV / EBIT	-18.6x	-22.5x	-29.6x	118x	46.5x	31.2x	18.6x	14.2x
EV / FCF	-27x	-116x	139x	38.9x	18.9x	17.8x	14.5x	11.9x
FCF Yield	-3.71%	-0.86%	0.72%	2.57%	5.3%	5.62%	6.92%	8.43%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.86	-0.26	-4.64	0.87	4.56	4.73	3.338	4.304
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	11,139	17,455	31,877	37,281	43,978	52,017	58,501	66,816
EBITDA ¹	-2,528	-774	1,713	4,052	6,484	8,730	10,931	13,346
EBIT ¹	-4,863	-3,834	-1,832	1,110	2,799	5,565	8,228	10,340
Net income ¹	-6,768	-496	-9,141	1,887	9,856	10,053	6,928	8,792
Net Debt ¹	733	4,981	4,954	4,052	2,999	3,816	-2,366	-8,474
Reference price ²	51.00	41.93	24.73	61.57	60.32	74.77	74.77	74.77
Nbr of stocks (in thousands)	1,763,768	1,940,118	1,994,407	2,057,858	2,105,709	2,077,830	2,077,830	-
Announcement Date	10/02/21	09/02/22	08/02/23	07/02/24	05/02/25	04/02/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UBER TECHNOLOGIES, INC.	13.92x	3.02x	18.1x	-.--%	155B
TENCENT HOLDINGS LIMITED	20.29x	5.71x	13.08x	0.99%	638B
NETFLIX, INC.	26.33x	6.88x	20.66x	-.--%	347B
PROSUS N.V.	11.84x	15.14x	149.58x	0.33%	128B
SPOTIFY TECHNOLOGY S.A.	48.74x	3.94x	30.15x	-.--%	87.09B
DOORDASH, INC.	81.26x	5.58x	27.72x	-.--%	78.64B
AIRBNB, INC.	29.59x	5.23x	14.9x	-.--%	74.08B
SK SQUARE CO., LTD.	8.83x	34.66x	7.39x	-.--%	46.4B
NASPERS LIMITED	9.96x	4.77x	52.45x	0.41%	45.91B
KUAISHOU TECHNOLOGY	15.19x	1.72x	8.24x	0.33%	39.69B
Average	26.60x	8.67x	34.23x	0.21%	164B
Weighted average by Cap.	24.43x	7.01x	28.30x	0.43%