Stock Analysis on Net

Uber Technologies Inc. (NYSE:UBER)

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Uber Technologies Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) attributable to Uber Technologies, Inc. 1,887 (9,141) (496) (6,768) (8,506)
Net (income) loss attributable to non-controlling interests, net of tax 269 3 (74) (20) (6)
Net noncash charges 1,264 9,445 (1,557) 3,311 4,691
Change in assets and liabilities, net of impact of business acquisitions and disposals 165 335 1,682 732 (500)
Net cash provided by (used in) operating activities 3,585 642 (445) (2,745) (4,321)
Cash paid for interest, net of amount capitalized, net of tax1 571 503 233 400 262
Purchases of property and equipment (223) (252) (298) (616) (588)
Right-of-use assets obtained in exchange for finance lease obligations (216) (349) (184) (196) (251)
Free cash flow to the firm (FCFF) 3,717 544 (694) (3,157) (4,898)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the Uber Technologies Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. Uber Technologies Inc. FCFF increased from 2021 to 2022 and from 2022 to 2023.

Interest Paid, Net of Tax

Uber Technologies Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Effective Income Tax Rate (EITR)
EITR1 9.20% 1.90% 48.00% 2.80% 21.00%
Interest Paid, Net of Tax
Cash paid for interest, net of amount capitalized, before tax 629 513 449 412 332
Less: Cash paid for interest, net of amount capitalized, tax2 58 10 216 12 70
Cash paid for interest, net of amount capitalized, net of tax 571 503 233 400 262

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 See details »

2 2023 Calculation
Cash paid for interest, net of amount capitalized, tax = Cash paid for interest, net of amount capitalized × EITR
= 629 × 9.20% = 58


Enterprise Value to FCFF Ratio, Current

Uber Technologies Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 150,097
Free cash flow to the firm (FCFF) 3,717
Valuation Ratio
EV/FCFF 40.38
Benchmarks
EV/FCFF, Competitors1
FedEx Corp. 22.76
Union Pacific Corp. 30.05
United Parcel Service Inc. 22.51
EV/FCFF, Sector
Transportation 29.17
EV/FCFF, Industry
Industrials 27.14

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Uber Technologies Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 173,535 74,173 73,450 102,592 51,938
Free cash flow to the firm (FCFF)2 3,717 544 (694) (3,157) (4,898)
Valuation Ratio
EV/FCFF3 46.69 136.28
Benchmarks
EV/FCFF, Competitors4
FedEx Corp. 23.94 19.13 18.72 87.04
Union Pacific Corp. 31.90 23.83 26.42 25.20 25.44
United Parcel Service Inc. 24.78 16.63 16.95 28.23 39.28
EV/FCFF, Sector
Transportation 31.32 22.96 23.87 65.92 104.98
EV/FCFF, Industry
Industrials 25.67 24.88 28.41 72.49 31.28

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/FCFF = EV ÷ FCFF
= 173,535 ÷ 3,717 = 46.69

4 Click competitor name to see calculations.