In partnership with

A Private Circle for High-Net-Worth Peers

Long Angle is a private, vetted community for HNW entrepreneurs and executives. No membership fees. What’s inside:

• Self-made professionals, 30-55 years old, $5M-$100M net worth

• Confidential discussions, peer advisory groups, live meetups

• Institutional-grade investments, $100M+ invested annually

Apply to Join

Uber Technologies, Inc DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.84%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 2%

Historical Data

Revenue growth in the last 10 years (CAGR): 28.54%

Earnings growth in the last 10 years (CAGR): / (from -$370M to $12.624B)

Unlevered Free Cash Flow growth in the last 10 years (CAGR): / (from -$3.031B to $5.904B)

Future Assumptions

End of Year FCF growth: 10%

Growth until end of 2026: 20%

Growth until end of 2034: 10%

Perpetual growth: 3.1%

Net Debt: 0.028B

Outstanding Stock Options Present Value Assumption: $0.389B

Restricted Stock Units Present Value Assumption: $6.227B

Stock Valuation based on these assumptions: $121

Last update 10/26/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Uber Technologies, Inc (UBER) and I don’t plan to add a position in the coming days.