Fair value (multi-method)
Four independent methods triangulate what UBER is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$108,890.04
Method range
$5.90 – $108,890.04
median $115.86
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $108,890.04 | +154,727.29% |
| Exit multiple | $129.30 | +83.85% |
| Analyst target | $102.41 | +45.61% |
| Graham number | $5.90 | -91.61% |
- Forward DCF$108,890.04
- Exit multiple$129.30
- Analyst target$102.41
- Graham number$5.90
Stock price
$70.33
FCF / share (TTM)
$1.11
3Y FCF CAGR
185.7%
Fair value @ hist. growth
$226,766.84
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
24.0%
per year over your projection horizon
Margin of safety 100.0% vs hist-growth DCF
Historical 3Y CAGR
185.7%
Your model implies
24.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 186% annual growth.
Cumulative FCF covers the current price by year 4.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.2% | 20.5% | 19.7% | 18.9% | 18.0% | 17.0% |
| 9.2% | 23.0% | 22.3% | 21.5% | 20.8% | 19.9% |
| 10.2% | 25.2% | 24.6% | 24.0% | 23.3% | 22.6% |
| 11.2% | 27.4% | 26.8% | 26.3% | 25.7% | 25.0% |
| 12.2% | 29.4% | 28.9% | 28.4% | 27.9% | 27.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$4.98B
Total debt − cash
Beta
1.11
Vs market benchmark
Frequently asked questions
Uber (UBER) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.