USERANDSUBSCRIBERECONOMICS:AUSER-BASEDVALUATIONOFUBER

Allaboutusers?

2

PushbackonUberValuation

¨ Inputdisagreement:MyUberDCFvaluationhashadplentyofpushback,withmanydisagreeingwithmyassumptions.ThatispartandparcelofvaluingcompaniesandIwelcomethatfeedback.

¨ Modeldebate:TherewasadebateaboutwhethertheproblemwasnotwiththeinputsbutwiththeDCFmodelitselfandtheargumentthatDCFwasdesignedforoldeconomycompaniesandnotsuitedtoneweconomyfirmsthataremorefocusedonaccumulatingusers&subscribers,makingthemstickwiththefirmandsellthemproducts&servicesoverlongperiods.

¨ DCFisflexible:IhavelongarguedthatDCFmodelsaremuchmoreflexiblethanmostpeoplegivethemcreditfor,andthattheycanbemodifiedtoreflectotherframeworks,andthatifyouhaveaproblemwithaDCFvalue,itshouldnotbewiththemodelbutwiththepersonusingthatmodel.

3

DCF:AggregatedversusDisaggregatedValuation¨ DCFFirstPrinciple:Thevalueofabusinessisthepresentvalueof

theexpectedcashflowsfromthatbusiness,withthediscountrateadjustedforrisk.Thatistrueforanybusiness,manufacturingorservice,smallorlarge,oldeconomyorneweconomy.

¨ DCFPractice:Sincethatisthetruestdescriptionofadiscountedcashflowvaluation,theproblemsthatcriticsmusthavewithaDCFisnotwiththeDCF,perse,butinhowIestimatecashflowsandvalueinaDCF.

¨ AggregatedValuation:IfollowedtheaggregatedmodelfordiscountedcashflowvaluationwhereIestimatedthecashflowstoUberasacompany,startingwithitsrevenuesandworkingthroughtheconsolidatedexpensesandtotalreinvestmenteachyear.Alongtheway,IhadtomakeassumptionsaboutatotalmarketthatUberwouldgoafter,themarketsharethatIexpectthecompanytogetinthatmarketandtheoperatingmarginsinsteadystate.

4

DisaggregatedValuation:Forms

¨ BusinessUnits:Inasumofthepartsvaluation(SOTP),youcanbreakamulti-businesscompanyintoitsindividualbusinessunitsandvalueeachunitseparately.Infact,IhaveapaperwhereIdescribetheprocessofdoingaSOTPvaluation,usingUnitedTechnologies,aconglomerate,asmyexample.IfthatSOTPvaluationismuchhigherthanthevaluethatthemarketattachestothecompany,youmayveryfindanactivistinvestortargetingthecompany.

¨ GeographicalGroupings:Whenvaluingamultinational,likeCocaCola,youcanbreakthecompany'soperationsdowngeographicallyandvaluegeographicalgrouping(Asia,LatinAmerica,NorthAmerica,Europe)separately,notonlyusingdifferentassumptionsaboutgrowthandriskinregionbutevendifferentcurrenciesforeachregion.

¨ Unit-basedValuation:Whenvaluinganycompany,youcantrytovalueitonaunit-basis,buildinguptoitsvaluebyvaluingeachunitseparatelyandthenaggregatingacrossunits.

5

Whyaggregatedvaluation?

¨ Lawoflargenumbers:Totheextentthatyourestimationerrorsonaunitbasisareuncorrelatedorlightlycorrelated,yourestimatesonanaggregatedlevelwillbemoreprecisethantheunit-basedestimates.

¨ InformationVacuums:Informationonadisaggregatedbasisisdifficulttogetforindividualbusinesses,geographies,productsorusers,ifyouareaninvestorlookingatacompanyfromtheoutside.Ifyouaredoingyourvaluationfrominsidethecompany(asanownerorventurecapitalist),youmaybeabletogetthisinformation,butasyouwillseewithmyUberuservaluation,eveninsiderswillfacelimits.

¨ MissingValuePieces:Whenvaluingacompanyonadisaggregatedbusiness,itiseasytooverlooksomeitemsthatareconsequentialforvalue.Insumofthepartsvaluation,forinstance,analystsaresocaughtupinestimatingthevaluesofindividualbusinessesthattheyforgettovalue"corporatecosts",whichcanbeamulti-billiondragonvalue.

¨ CorporateStructure:Therearesomeitemsthatareeasiertodealwithattheaggregatelevel,becausethatiswheretheyaffectthebusiness.Thus,youcanmodelwhentaxescomedueandtheeffectoflosseseasierwhenyouarevaluinganaggregatedbusinessthanwhenyouarevaluingitonadisaggregatedlevel.Similarly,ifyouareconcernedaboutlegalpenaltiesorcorporategovernance,thesearebetteraddressedattheaggregatedlevel.

6

Whydisaggregatedvaluation?

¨ Incorporatekeydifferences:Inaggregatedvaluation,youmisskeydifferencesacrossdisaggregatedunits(business,geographies,products,users)aswellasthemissingofcompetitiveadvantagesthatapplyonlytosomeunitsofthebusinessandnottoothers. Withdisaggregatedvaluation,youcanbringthesein.

¨ Connectstoriestovalue:Ifthestorybeingtoldbyabusinesspersonorentrepreneurisaunit-basedstory(users,subscribers),buildingavaluationthatisrelatedtothoseunitsisbetter.

¨ Connecttobetterbusinessdecisions:Totheextentthatinsiderscanobtaintheinformationtovalueabusinessonadisaggregatedbasis,youcanusethatinformationtoimprovethewaythecompanyisrunandtoincreaseitsvalue.

7

UserBasedValuation

¨ Tovalueacompany,basedonitsusers,youhavetovalueanindividualuserfirstandthenestimatethecostofacquiringnewusers.

Valueofuser-basedcompany’soperations=Valueofexistingusers+Valueaddedbynewusers- Valuedragfromcorporateexpenses

8

ValuingExistingUsers

9

ImplicationsforValue

¨ Thevalueofauser increaseswithuserstickinessandloyalty (capturedintheexpectedlifetimeofauserandtheannualrenewalrate).

¨ Thevalueofauseris directlyproportionaltotheprofitabilityofservingthatuser (capturedasthedifferencebetweentherevenuesfromthatuserandthecostofservicingthatuser)

¨ Thevalueofauseris directlyproportionaltothegrowththatyoucangenerateinprofits overtime,byeithergettingtheusertousemoreofyourproductorserviceorcomingupwithotherproductsorservicesthatyoucansellthatuser.

¨ Thevalueofauser decreasesasyoubecomeuncertainaboutyourfuturecashflows fromthatuser,withthatuncertaintybeingafunctionof:¤ RevenueModel:SubscriptionversusTransaction-basedversusadvertising¤ DiscretionaryversusNon-discretionarynatureofproductorservice

10

ValuingNewUsers

11

ImplicationsforValue

¨ Thevalueaddedbyanewuser increaseswiththevalueofauser,estimatedinthelastsection.Youmaybecomeamorevaluablefirmwithastrategyofgoingfor fewerandmoreintenseusers thanonewithmoreandlessengagedusers.

¨ Thevalueaddedbyanewuser decreasesasthecostofaddingusersincreases.Thatcostwillbeafunctionofthecompetitivenessofthebusiness(increasingascompetitionincreases)butalsoofnetworkingeffects.Infact,ifyouhavestrongnetworkingeffects,thecostofaddingnewuserswilldecreaseasyouaccumulatenewusers.

¨ Thevalueaddedbyanewuserdecreasesasyoubecomemoreuncertainaboutusergrowth.Thatuncertaintywillbeafunctionofcompetitionandwhetherthetechnologythatyouhavebuiltyourproductorserviceonissustainable

12

ValuingCorporateExpenses

13

Uber:DeconstructingtheFinancials

14

Uber’sExistingUserValue

15

ExistingUserValue:Whatif?

16

Uber’sNewUserValue

17

NewUserValue:Whatif?

18

UberCorporateExpenseValue(Drag)

19

UberValuation

UserValue Assetvalue CompanyValue EquityValue

ExistingUsers $16,412.49

NewUsers $20,190.70

UserValue $36,603.19 $36,603.19

- CorporateExpenseDrag $(10,369.28)

UberOperatingAssets $26,233.91 $26,233.91

+Cash $5,000.00

+Didi CrossHolding $6,000.00

UberFirmValue $37,233.91 $37,233.91

- Debt $-

ValueofEquity $37,233.91

20

BottomLine

¨ Allvaluationsrequireassumptions,whetheryouvalueabusinessonanaggregatedbasisoronadisaggregatedone.Infact,youusuallyrequiremoreassumptionswiththelatterthantheformer.

¨ Valuingabusinessonadisaggregatedbasisrequiresinformationthatisusuallynotavailabletoinvestorswhoareoutsidethecompanybutonlytoinsiders.

¨ ThelifetimevalueofauserorsubscriberisaDCFvalue.