sharpfokus
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
Picture

UBER almost positive margins…

UBER Current 32 Target 33 + 4%

Aug 7, 2022
1 minute read


  • Last 12 months cash flow + 0% of market cap
  • Last 12 months Capital -3% of market cap
  • Latest net cash -30% of market cap
​
Sales grew 18%
Last 5 quarters growth & sales million dollars
35% 23% 19% 19% 18%
3,929, 4,845, 5,778, 6,854, 8,073
  • Sales grew 18% in the second quarter to 8,073 million dollars ; our forecasts v sales is -9% now.
  • This brings the average to 20% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 9,428 million dollars in the second quarter 2023.
​
Costs up profit up
Last 5 quarters cost ratio & profit million dollars
-120% -103% -92% -101% -103%
1,112 -2,439 870 -5,918 -2,616
  • The cash cost ratio went from -101% to -103% profit from -5,918 to -2,616 million dollars in the second quarter.
  • The average cost ratio is at -100% now.
  • We use a lower -97% cost ratio to predict a -2,114 million dollars profit in the second quarter 2023.

Cashflow higher
Last 5 quarters operating & investment million dollars
-395 556 638 -47 393
101 1,216 -2,268 -135 -54
  • Free cashflow went from -182 to 339 million dollars in the second quarter with -54 investment cashflow & positive working capital .
  • Average quarterly Cashflow is at 75 million dollars now.
  • We assume the same -54 million dollars investment cashflow which with higher sales gives 137 million dollars Cashflow in the second quarter 2023.
​
Net cash down
Last 5 quarters cash & liabilities million dollars
4,443 6,482 4,295 4,184 4,397
20,507 22,599 23,629 22,994 23,451
  • Cash increased 4,184 to 4,397 million dollars in the second quarter.
  • Liabilities increased 22,994 to 23,451 million dollars so net cash was down -18,810 to -19,054 million dollars .
  • With our forecast cashflow & a 0 million dollars equity payout -22 million dollars liabilities payment net cash will be -18,367 million dollars in 12 months time.

Capital worsened
Last 5 quarters cumulative capital , liabilities & equity
-15,308 -16,840 -17,213 -17,213 -17,272
0 -1,290 140 0 0
0 -242 -513 0 -59
  • UBER cumulative capital worsened -17,213 to -17,272 million dollars with 0 & -59 million dollars from liabilities, equity in the second quarter but will be -16,769 million dollars in12 months time.
  • At the current market value of 63,377 million dollars based on our forecasts it’s at 2.90 X assets with a 49 years payback & a 0% yield.
  • Our cashflow forecast is 547 million dollars which means an 116 X valuation. A 120 X valuation gives a 4% higher target price 33 dollars.
Picture
SUBSCRIBE
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp