| Finding | Assessment |
|---|---|
| 5-Year Stock Return | Stock currently $79, up ~75% from ~$45 (5 years ago). TTM OP swung -$5.1B → +$6.26B. P/E went from negative to 31x. Stock under-performed earnings growth due to AV disruption overhang. |
| Business Model | World's largest mobility + delivery platform. $193B+ gross bookings, 50M Uber One members, 70+ countries. Three segments: Mobility (~57%), Delivery (~33%), Freight (~10%). Multi-product cross-sell (40% use 2+). |
| Competitive Moat | NARROW (AI-pressured) Defense: real-time physical fulfillment (10M drivers + couriers, AI can't replicate), multi-product cross-sell, regulatory know-how, 70-country breadth. AV + AI agent disintermediation are dual existential risks. |
| Past 5-YR Drivers | Scale leverage on 3.4x GB growth ($57B→$193B), Delivery margin expansion (EBITDA 2%→4%), Uber One (50M, +50% YoY, >50% of GB), advertising past prior 2% ceiling, international outgrowth. |
| Recent Stock Move | Stock currently $79, +10% post Q1 print vs $72 close; vs $98 Sep 2025 peak. Modest rip vs +75-96% on AI semis. Q1 beat + insurance leverage thesis recovered some ground from the AV overhang. |
| Revenue Trend | FLAT Rev YoY: 14% (Q1 2026) → 14% (Q2 2026E). |
| Margin Trend | FLAT OM%: 15% (Q1 2026) → 15% (Q2 2026E). |
| TTM OP Trajectory | FLAT TTM OP QoQ: 12% (Q1 2026) → 13% (Q2 2026E). TTM OP $6,260M. |
| Key Opportunities | AI as friend: AI personalizes UI, accelerates productivity, unlocks AV trillion-$ TAM. Insurance leverage drives US mobility acceleration. Uber One 50M+ + cross-platform expansion. AV 15 cities by year-end; 30+ partners; Uber Autonomous Solutions ecosystem. |
| Key Risks | AI as risk: agentic commerce could disintermediate discovery (Meta/Google/OpenAI agents). AV disruption existential if Waymo/Tesla scale 1P. EU Platform Work Directive reclassification. Freight EBITDA-negative. |
| Catalysts | Q2 FY26 print (~Aug 2026); insurance leverage rolling through US mobility; AV expansion to 15 cities; Hertz/Santander/Marsh+Apollo AV ecosystem; Hotels Expedia partnership; $3B record quarterly buyback signals capital-return continuity. |
| P/E(ttm) Valuation | REASONABLE at 31x (range: 27x-72x over last 10 quarters). Cheapest profitable-era P/E. Trading at a discount to DoorDash (78x). Earnings inflated by DTA releases — on adjusted EBITDA, ~17-19x. AV/agentic narrative resolution is the key re-rating catalyst. |
| Segment | Revenue | % of Total | Key Details |
|---|---|---|---|
| Mobility | $29,670M | 57% | Ridesharing, rentals, transit. +18% YoY. GB $97.5B. Take rate 30.4%. 60% of mobility GB is international. |
| Delivery | $17,248M | 33% | Restaurant, grocery, retail delivery. +25% YoY. GB $90.9B. Take rate 19.0%. Fastest growth in 4 years. |
| Freight | $5,099M | 10% | Logistics brokerage. -1% YoY. EBITDA -$33M (improving). Restructured in FY2024. |
9.4M+ drivers & couriers (gig workers)
Restaurants & merchants (1.2M+)
Grocers (5 of US top 10)
AV partners (Waymo, Waabi, Nuro)
Fleet operators
Marketplace platform & matching
Uber One membership (46M)
Advertising platform
Maps, routing, pricing algorithms
$193B GB, 202M MAPC, 70+ countries
450M+ annual active consumers
202M monthly active (MAPC)
46M Uber One members
Enterprise clients (Uber for Business)
Freight shippers
| Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026E | |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
| Stock Price | $76 | $71 | $75 | $60 | $73 | $93 | $98 | $82 | $72 | $79 |
| Stock QoQ | +31% | -7% | +6% | -20% | +21% | +28% | +5% | -17% | -12% | +10% |
| Rev YoY | 15% | 16% | 20% | 20% | 14% | 18% | 20% | 20% | 14% | 14% |
| OM% | 2% | 9% | 11% | 10% | 11% | 11% | 8% | 12% | 15% | 15% |
| R40 (Rev YoY + OM%) | 17% | 25% | 31% | 30% | 24% | 30% | 29% | 32% | 29% | 30% |
| TTM OP ($M) | $1,544 | $2,187 | $3,033 | $3,570 | $4,626 | $5,107 | $4,980 | $5,565 | $6,260 | $7,049 |
| TTM OP QoQ | +39% | +42% | +39% | +18% | +30% | +10% | -2% | +12% | +12% | +13% |
| FCF/OP ttm | 270% | 217% | 196% | 193% | 168% | 167% | 174% | 175% | 157% | 142% |
| Debt/EBITDA | 2.6x | 2.3x | 2.2x | 1.6x | 1.4x | 1.5x | 1.6x | 1.5x | 1.4x | 1.4x |
| P/E ttm | 64x | 53x | 49x | 38x | 40x | 50x | 72x | 37x | 29x | 31x |
| Q3'21 | Q4'21 | Q1'22 | Q2'22 | Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ❌ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 2 | 4 | 2 | 2 | 2 | 1 | 1 | 0 | 1 | 5 | 3 | 5 | 4 | 3 | 4 | 4 | 1 | 5 | 4 | 5 |
| Stock QoQ | -11% | -6% | -15% | -43% | +30% | -4% | +25% | +36% | +6% | +28% | +31% | -7% | +6% | -20% | +21% | +28% | +5% | -17% | -12% | +10% |
| P/E ttm | -17x | -14x | 24x | 6x | 9x | 7x | 34x | 103x | 96x | 64x | 64x | 53x | 49x | 38x | 40x | 50x | 72x | 37x | 29x | 31x |