UBER · Uber Technologies, Inc.
$76.202026-07-21Sector: Technology; Industry: Software - Application; Sub-Industry: Passenger Ground Transportation
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$119
+56.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($89 · $138) Analysts Range ($72 · $125) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $37.3B | — | 3.4% | 10.2% | $1.1B | $248MM | $1.4B | 8.9% | — | 4.9% | $23.3B | $0.91 | — |
| 2024.Q4 | $37.3B | 0.0% | 3.4% | 0.0% | $3.1B | $2.1B | $5.1B | 10.0% | — | 10.9% | $32.8B | $0.91 | — |
| 2025.Q1 | $44.0B | 18.0% | 7.3% | 0.0% | $6.4B | $1.9B | $8.4B | 9.4% | — | 19.5% | $33.2B | $4.76 | — |
| 2025.Q4 | $44.0B | 0.0% | 7.3% | 0.0% | $5.6B | $1.7B | $7.3B | 10.0% | — | 15.4% | $39.7B | $4.76 | — |
| 2026.Q1 | $53.7B | 22.1% | 13.3% | 0.0% | $12.7B | $124MM | $12.8B | 9.3% | — | 32.2% | $39.0B | $4.12 | 22.1 |
| italics below = DCF projection · 10yr Rev CAGR: 9.1% |
| 2027.Q1 | $60.4B | +12.4% | 12.2% | 2.0% | $7.2B | −$4.9B | $2.3B | 9.3% | $2.1B | 17.4% | $44.0B | $3.05 | 25.0 |
| 2028.Q1 | $69.3B | +14.8% | 12.2% | 4.0% | $8.1B | −$6.7B | $1.4B | 9.3% | $1.2B | 17.2% | $50.7B | $3.43 | 22.2 |
| 2029.Q1 | $78.1B | +12.8% | 12.2% | 6.0% | $9.0B | −$6.8B | $2.1B | 9.2% | $1.6B | 16.6% | $57.5B | $3.79 | 20.1 |
| 2030.Q1 | $86.0B | +10.1% | 12.2% | 8.0% | $9.7B | −$6.2B | $3.5B | 9.1% | $2.4B | 15.9% | $63.7B | $4.08 | 18.7 |
| 2031.Q1 | $94.3B | +9.7% | 12.2% | 10.0% | $10.4B | −$6.7B | $3.7B | 9.0% | $2.4B | 15.5% | $70.4B | $4.38 | 17.4 |
|
| Term. Yr+ | $133.4B | 4.1% | 24.5% | 20.0% | $26.2B | −$4.5B | $21.6B | 8.6% | $203.0B | 23.6% | — | — | — |
Active scenario IV: $119 (+56.6% vs market)