Uber Technologies, Inc. — UBER

Close PriceMarket CapP/E RatioForward P/E RatioImplied Growth*Implied Forward Growth*DividendP/B Ratio
$90.07$187.83B15.338.28.5%18.4%-8.3

Revenue & Net Income

Revenue & Net Income
  Date Revenue Net Income EPS Revenue Change Net Income Change EPS Change
0 2020-12-31 $11.1B $-6.8B $-3.86 N/A N/A N/A
1 2021-12-31 $17.5B $-496.0M $-0.26 56.7% -92.7% -93.3%
2 2022-12-31 $31.9B $-9.1B $-4.64 82.6% 1742.9% 1684.6%
3 2023-12-31 $37.3B $1.9B $0.93 17.0% -120.6% -120.0%
4 2024-12-31 $44.0B $9.9B $4.71 18.0% 422.3% 406.5%
5 TTM 2025-03-31 $45.4B $12.3B $5.71 3.2% 24.7% 21.2%
6 Average 35.5% 395.3% 379.8%

EPS

EPS

Forecasts

Revenue/Net Income Forecast EPS Forecast

Y/Y % Change

Revenue YoY Change EPS YoY Change
YoY Growth Rates

UBER Year-over-Year Growth

  2020 2021 2022 2023 2024 2025 2026 Average
Revenue Growth (%) 56.7% 82.6% 17.0% 18.0% 16.9% 15.6% 34.5%
Revenue Analysts (#) 0 0 0 0 0 14 14
EPS Growth (%) -92.7% 1742.9% -120.6% 422.3% -38.4% 19.9% 322.2%
EPS Analysts (#) 0 0 0 0 0 16 16

Expenses

Revenue vs Expenses Expenses % of Revenue
Year Revenue ($) Cost of Revenue ($) R&D ($) Sales & Marketing ($) G&A ($) SG&A ($) Facilities / D&A ($)
2021 $17.5B $8.4B $2.1B $4.8B $2.3B $7.1B $902.0M
2022 $31.9B $18.7B $2.8B $4.8B $3.1B $7.9B $947.0M
2023 $37.3B $21.6B $3.2B $4.4B $2.7B $7.0B $823.0M
2024 $44.0B $25.9B $3.1B $4.3B $3.6B $8.0B $737.0M
TTM $47.3B $27.8B $3.2B $4.6B $3.1B $7.6B $721.0M
Year Revenue Change (%) Cost of Revenue Change (%) R&D Change (%) Sales & Marketing Change (%) G&A Change (%) SG&A Change (%) Facilities / D&A Change (%)
2022 82.62 121.47 36.22 -0.69 35.41 11.08 4.99
2023 16.95 15.62 13.08 -8.41 -14.48 -10.82 -13.09
2024 17.96 19.66 -1.74 -0.44 35.68 13.33 -10.45
TTM 7.62 7.37 3.38 5.42 -15.64 -4.19 -2.17
No unmapped expenses.

Segment Performance

axis1_UBER_Delivery.png
axis1_UBER_Freight.png
axis1_UBER_Mobility.png
SEGMENTS v2025-09-09 · 2025-09-05 15:07 UTC — Values are shown in a single scale for this table: $B. TTM values are bold. “% of Total (TTM)” shows revenue mix.
Segment 2022 Rev ($B) 2022 OI ($B) 2023 Rev ($B) 2023 OI ($B) 2024 Rev ($B) 2024 OI ($B) TTM Rev ($B) TTM OI ($B) % of Total (TTM)
Mobility 28.1B 0.00B 39.7B 0.00B 50.2B 0.00B 53.3B 0.00B 57.2%
Delivery 21.8B 0.00B 24.4B 0.00B 27.5B 0.00B 29.7B 0.00B 31.8%
Freight 13.9B 0.00B 10.5B 0.00B 10.3B 0.00B 10.2B 0.00B 11.0%
UBER_All_Other_Countries_Member_axis2.png
UBER_Asia_Pacific_Member_axis2.png
UBER_E_M_E_A_Member_axis2.png
UBER_G_B_axis2.png
UBER_Latin_America_Member_axis2.png
UBER_U_S_axis2.png
UBER_United_States_And_Canada_Member_axis2.png

No segment data available for UBER (axis 2).

Balance Sheet

Balance Sheet
  Metric Value
0 Total Assets $52,822M
1 Cash $5,132M
2 Total Liabilities $29,917M
3 Total Debt $11,124M
4 Total Equity $21,975M
5 Debt to Equity Ratio 0.51

EPS & Dividend

EPS & Dividend

Valuation

Valuation
Share Price Treasury Yield Estimates Fair Value (P/E) Fair Value (P/S) Current P/S Current P/E
$83.78 4.4% Nicks Growth: 14%
Nick's Expected Margin: 15%
FINVIZ Growth: -0%		 Nicks: 25
Finviz: 6		 Nick's: 3.760 3.9 14.7
Basis Year Nicks Valuation Nicks vs Share Price Finviz Valuation Finviz vs Share Price
$5.71 EPS TTM $143.13 70.8% $35.34 -57.8%
$2.90 EPS 2025 $72.69 -13.2% $17.95 -78.6%
$3.53 EPS 2026 $88.49 5.6% $21.85 -73.9%

Implied Growth

Implied Growth
Average Median Std Dev Current Percentile
TTM Forward TTM Forward TTM Forward TTM Forward TTM Forward
Timeframe
1 Year 9.12% 18.93% 9.16% 18.89% 0.35% 0.36% 8.88% 18.75% 27.6% 25.9%
3 Years 9.12% 18.93% 9.16% 18.89% 0.35% 0.36% 8.88% 18.75% 27.6% 25.9%
5 Years 9.12% 18.93% 9.16% 18.89% 0.35% 0.36% 8.88% 18.75% 27.6% 25.9%
10 Years 9.12% 18.93% 9.16% 18.89% 0.35% 0.36% 8.88% 18.75% 27.6% 25.9%

← Back