Valuation Uber Technologies, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 20:31:51 05/03/2026 GMT			5-day change	1st Jan Change
75.30 ^USD	-1.77%		+0.83%	-7.70%

04:00pm	US House committee wants travel companies to answer questions on AI use for pricing	RE
03:46pm	U.S. House Oversight Committee asks CEOs of Uber, Lyft, Expedia, other travel companies to answer questions on use of AI, consumer data for setting prices -- letters	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	81,349	49,322	126,702	127,016	169,780	157,755	-	-
Change	-	-39.37%	156.89%	0.25%	33.67%	-7.08%	-	-
Enterprise Value (EV) ¹	86,330	54,276	130,754	130,015	173,596	155,673	149,352	142,417
Change	-	-37.13%	140.91%	-0.57%	33.52%	-10.32%	-4.06%	-4.64%
P/E ratio	-161x	-5.33x	70.8x	13.2x	17.3x	22.8x	17.7x	14x
PBR	5.65x	6.76x	11.1x	5.52x	6.3x	4.89x	4.02x	3.4x
PEG	-	-0x	-1x	0x	4.64x	-0.8x	0.6x	0.5x
Capitalization / Revenue	4.66x	1.55x	3.4x	2.89x	3.26x	2.7x	2.36x	2.11x
EV / Revenue	4.95x	1.7x	3.51x	2.96x	3.34x	2.66x	2.24x	1.9x
EV / EBITDA	-112x	31.7x	32.3x	20.1x	19.9x	14.1x	11.1x	9.06x
EV / EBIT	-22.5x	-29.6x	118x	46.5x	31.2x	18.9x	14.4x	11.1x
EV / FCF	-116x	139x	38.9x	18.9x	17.8x	15x	12.2x	10.5x
FCF Yield	-0.86%	0.72%	2.57%	5.3%	5.62%	6.67%	8.17%	9.55%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.26	-4.64	0.87	4.56	4.73	3.364	4.325	5.473
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	17,455	31,877	37,281	43,978	52,017	58,436	66,823	74,909
EBITDA ¹	-774	1,713	4,052	6,484	8,730	11,038	13,437	15,725
EBIT ¹	-3,834	-1,832	1,110	2,799	5,565	8,216	10,352	12,851
Net income ¹	-496	-9,141	1,887	9,856	10,053	6,940	8,783	10,613
Net Debt ¹	4,981	4,954	4,052	2,999	3,816	-2,082	-8,402	-15,338
Reference price ²	41.93	24.73	61.57	60.32	81.71	76.65	76.65	76.65
Nbr of stocks (in thousands)	1,940,118	1,994,407	2,057,858	2,105,709	2,077,830	2,058,116	-	-
Announcement Date	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.	22.78x	2.66x	14.1x	-.--%	158B
TENCENT HOLDINGS LIMITED	18.66x	5.24x	12x	1.08%	589B
NETFLIX, INC.	31.34x	8.18x	24.58x	-.--%	417B
PROSUS N.V.	10.79x	13.41x	130.08x	0.37%	114B
SPOTIFY TECHNOLOGY S.A.	35.47x	4.41x	27.55x	-.--%	110B
AIRBNB, INC.	27.39x	5.06x	14.41x	-.--%	81.26B
DOORDASH, INC.	70.17x	3.96x	19.58x	-.--%	77.22B
SK SQUARE CO., LTD.	8.71x	34.13x	7.27x	-.--%	45.78B
NASPERS LIMITED	8.87x	4.22x	44.41x	0.5%	40.72B
KUAISHOU TECHNOLOGY	12.62x	1.39x	6.67x	0.53%	33.15B
Average	24.68x	8.27x	30.07x	0.25%	166.56B
Weighted average by Cap.	24.97x	6.86x	25.47x	0.43%