Uber growth-security PEG and owner-earnings valuation

Uber Technologies Inc (UBER)
By@hypertonx
Assumptions as of 2026-08-05
USD
Updated Aug 5, 2026 · Revised 1 time
Download Excel

Uber growth-security PEG and owner-earnings valuation

Values Uber as a growth security using a Lynch-style PEG framework for the operating business, informed by Fisher's emphasis on durable platform quality and reinvestment runway, and cross-checked with a Graham-style normalized owner-earnings yield. Unrealized investment gains are excluded from earnings. Cash and unrestricted investments are added separately after a valuation haircut, debt is deducted, and restricted insurance assets are excluded because they support insurance reserves. The model is standalone and pre-Delivery Hero close: it credits Uber's already-owned stake at carrying value after the haircut but gives no value to unclosed synergies and does not subtract future acquisition financing without also consolidating the acquired earning power.

as of 2026-08-05

Blended fair value
$73.98
Upside or downside
-5.8%
Current implied PEG
1.06
PEG-implied target P/E
18.0
2027E normalized EPS
$4.03
PEG fair value
$74.09
Normalized owner earnings
$7.4
Owner-earnings fair value
$73.81
Net non-operating assets
$3.3
Owner-earnings equity value
$151.3

Balance sheet

$5.391$B
$12.723$B
$3.773$B
$8.759$B

Capitalization

2.050B shares

Earnings

$3.30USD/share
22.0%

Market

$78.54USD/share
Latest UBER quote · updated Aug 11, 2026 2:00 PM MDT

Owner earnings

$2.1$B
$9.5$B

Valuation

60%
15%
18.0%
5.0%
1

Fair value by PEG and durable EPS growth

Target PEG ratio14.0%18.0%22.0%
0.5$47.41$52.24$57.07
1$64.32$73.98$83.64
1.5$81.23$95.72$110.21

Sources

  1. Q2 2026 operating results, guidance, cash flow, balance sheet investments, debt, and diluted shares — investor.uber.com (accessed 2026-08-05)
  2. FY2025 non-GAAP EPS and free cash flow baseline — investor.uber.com (accessed 2026-08-05)
  3. Delivery Hero offer terms, existing stake, financing, timing, and expected accretion — investor.uber.com (accessed 2026-08-05)
  4. UBER market-price reference — finance.yahoo.com (accessed 2026-08-05)

Built with Modeledge MCP

Connect your MCP client to research filings and earnings calls, then build a living financial model like this one.

Connect your agent