With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
UBER trades against a final fair-value range of $79.84-$160.48, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A severe macroeconomic contraction coincides with adverse regulatory rulings reclassifying drivers as employees in key jurisdictions, destroying unit economics and forcing aggressive price hikes that crush demand elasticity.
Major markets mandate employee status for drivers, destroying the variable cost structure and forcing fixed-cost absorption.
Well-funded competitors scale proprietary autonomous fleets faster than Uber can integrate them, bypassing the driver network moat.
Regulatory price caps on restaurant commissions become permanent and widespread, eliminating the profitability of the Delivery segment.
| Line item | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| Revenue | $31.88B | $37.28B+16.9% | $43.98B+18.0% | $52.02B+18.3% | +17.7% |
| Gross profit | $12.22B | $14.82B | $17.33B | $20.68B | +19.2% |
| Operating income | $-1.83B | $1.11B | $2.80B | $5.57B | — |
| Net income | $-9.14B | $1.89B | $9.86B+421.7% | $10.05B+1.9% | — |
| EPS (diluted) | $-4.65 | $0.87 | $4.56 | $4.73 | — |
| EBITDA | $-7.91B | $3.78B | $5.39B | $6.99B | — |
| R&D | $2.80B | $3.16B | $3.11B | $3.40B | +6.7% |
| SG&A | $7.89B | $7.04B | $7.98B | $8.14B | +1.0% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Deterioration versus the report thesis |
| Take rates decline sequentially in either Mobility or Delivery segments. | Monitor | Deterioration versus the report thesis |
| Advertising revenue growth fails to outpace underlying delivery volumes. | Monitor | Deterioration versus the report thesis |
