Professional Documents
Culture Documents
(Unlevered DCF)
($ in Millions Except Per Share Data)
Exercise
Type: Number: Price: Dilution: Type:
Options: 42.900 $ 9.08 33.466 Options:
Warrants: 0.217 10.44 0.162 Warrants:
RSUs: 115.700 115.700 RSUs:
Other: 4.000 4.000 Other:
Total: 153.328 Total:
Historical:
Uber Technologies, Inc. - Key Drivers: Units: FY 16 FY 17
Revenue and Contribution Margin for Ridesharing and Uber Eats:
Population in Countries of Operation: M People 4,000.0 4,050.0
Population Growth Rate: %
PV of Unlevered FCF: $M
EBITDA: $M
Growth Rate: %
Sensitivity Analyses:
of Implied Eq. V. from Current BS: 71.0% % of Implied Eq. V. from Current BS:
uted Shares Outstanding: 1,822.901 Diluted Shares Outstanding:
plied Share Price from DCF: $ 17.48 Implied Share Price from DCF:
emium / (Discount) to Current: (57.7%) Premium / (Discount) to Current:
Exercise Exercise
Number: Price: Dilution: Type: Number: Price:
42.900 $ 9.08 20.613 Options: 42.900 $ 9.08
0.217 10.44 0.088 Warrants: 0.217 10.44
115.700 115.700 RSUs: 115.700
4.000 4.000 Other: 4.000
140.401 Total:
Historical:
FY 18 FY 19 FY 20 FY 21 FY 22 FY 23 FY 24
- - - - - -
2.5%
2.0%
1.0%
–
1.0%
$ 65,347
6.8 x
11,548
-
(2,297)
9,250
$ 13,482
14,767
406
485
(6,529)
-
-
-
-
31,861
71.0%
1,822.901
$ 17.48
(57.7%)
Dilution:
20.613
0.088
115.700
4.000
140.401
Projected:
FY 25 FY 26 FY 27
(1,409) (241) -
- - -
- - - - - - 4,937
- - - - - - (1,234)
- - - -
- - - -
- - - -
- - - -
WACC = Cost of Equity * % Equity + Cost of Debt * (1 - Tax Rate) * % Debt + Cost of Preferred Stock * % Preferred S
Uber Technologies, Inc. - Levered Beta & WACC Calculation for Mature Marketplace and Transportation Compan
Unlevered
Ticker Beta Debt
Current Capital Structure: UBER 0.98 $ 6,529
"Optimal" Capital Structure: UBER 0.98 10,488
WACC = Cost of Equity * % Equity + Cost of Debt * (1 - Tax Rate) * % Debt + Cost of Preferred Stock * % Preferred S
9.64%
9.46%
9.39%
9.32%
9.36%
8.87%
9.13%
8.69%
8.81%
8.75%
Projected Financial Metrics & Multiples:
Revenue EBITDA EV / EV /
Growth Margin Revenue EBITDA
41.0% 4.3% 18.2 x NM
20.8% 21.1% 5.8 x 27.3 x
77.3% 2.0% 3.2 x NM
31.3% 24.7% 9.1 x 36.7 x
35.2% 18.5% 4.4 x 23.9 x
27.2% 10.7% 6.9 x 64.8 x