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)
$110,790.48
Method range
$5.90 – $110,790.48
median $113.41
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 | $110,790.48 | +156,582.90% |
| Exit multiple | $125.53 | +77.52% |
| Analyst target | $101.30 | +43.26% |
| Graham number | $5.90 | -91.66% |
- Forward DCF$110,790.48
- Exit multiple$125.53
- Analyst target$101.30
- Graham number$5.90
Stock price
$70.71
FCF / share (TTM)
$1.11
3Y FCF CAGR
185.7%
Fair value @ hist. growth
$230772.06
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
23.9%
per year over your projection horizon
Margin of safety 100.0% vs hist-growth DCF
Historical 3Y CAGR
185.7%
Your model implies
23.9%
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% | 20.4% | 19.6% | 18.7% | 17.8% | 16.8% |
| 9.2% | 22.8% | 22.1% | 21.4% | 20.6% | 19.7% |
| 10.2% | 25.1% | 24.5% | 23.9% | 23.2% | 22.4% |
| 11.2% | 27.3% | 26.7% | 26.2% | 25.5% | 24.9% |
| 12.2% | 29.3% | 28.8% | 28.3% | 27.8% | 27.2% |
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
$5.0B
Total debt − cash
Beta
1.12
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