Photo: Jaap Arriens / Getty Images

What is Uber really worth? That's a big question right now, as SoftBank is prepping a private tender that could value the company as low as $50 billion or as high as the $70 billion that it got in its last funding round. But one shareholder, who asked to remain anonymous, argues to Axios that a comparable analysis actually should value Uber at upwards of $95 billion.

Here's the math:

  • Comp #1: Lyft's gross revenue for Q2 2017 reportedly came in at around $1 billion, and it recently raised new funding from Google at a $10 billion pre-money valuation. That works out to a 2.5x multiple on annualized gross revenue.
  • Comp #2: Didi Chuxing's gross revenue for Q2 2017 came in at around $5.75 billion, per a source, and was valued in May by SoftBank at $45 billion pre-money. That works out to a 1.95x multiple on annualized gross revenue.
  • Applied: Uber's gross revenue for Q2 2017 reportedly was $8.7 billion, or $34.8 billion annualized. Were it to receive the multiple applied to Lyft, the valuation would be $87 billion. If it received the multiple applied to Didi, the valuation would be nearly $68 billion.
  • Addition: Uber owns a 17% stake in Didi, which should be worth $8.5 billion (based on the May post-money).
  • New valuation range: $76.5 billion to $95.5 billion, depending on if you use the Didi or Lyft multiple. One could argue Didi is a better comp because it's a larger company, or one could argue Lyft is better because it's U.S.-based and its valuation is more current.

Transparency: The shareholder is among those expected to receive the tender offer from SoftBank, so has a vested interest in the Japanese firm proposing a high price. But that doesn't change the math.

Additional caveat: None of this takes into account non-financial arguments that SoftBank could make for discounting the tender, such as Uber's recent management tumult, self-inflicted PR wounds, litigation risk and shareholder motivation to enact governance changes that are tied to the deal close. Also, there arguably is some valuation circularity at play here — Didi and Lyft valuations climb because of Uber valuation, and then Uber valuation climbs based on Didi and Lyft valuations.

Go deeper

In photos: Deadly wildfires devastate California's wine country

The Shady Fire ravages a home as it approaches Santa Rosa in Napa County, California, on Sept. 28. The blaze is part of the massive Glass Fire Complex, which has razed 46,600 acres at 2% containment. Photo: Samuel Corum/Agence France-Presse/AFP via Getty Images

Some 18,700 firefighters are battling 27 major blazes across California, including in the heart of the wine country, where one mega-blaze claimed the lives of three people and forced thousands of others to evacuate this week.

The big picture: 8,155 wildfires have burned across a record 3.86 million acres, killing 26 people and razing almost 7,900 structures in California in per Cal Fire. Just like the deadly fires of 2017, the wine country has become a wildfires epicenter. Gov. Gavin Newsom has declared a state of emergency in Napa, Sonoma, and Shasta counties.

Updated 2 hours ago - Politics & Policy

Coronavirus dashboard

Illustration: Sarah Grillo/Axios

  1. Global: Total confirmed cases as of 12:30 a.m. ET: 33,560,877 — Total deaths: 1,006,564 — Total recoveries: 23,297,593Map.
  2. U.S.: Total confirmed cases as of 12:30 a.m. ET: 7,190,036 — Total deaths: 205,974— Total recoveries: 2,809,674 — Total tests: 103,155,189Map.
  3. Health: Americans won't take Trump's word on the vaccine, Axios-Ipsos poll finds.
  4. Politics: 7 former FDA commissioners say Trump is undermining agency's credibility
  5. States: NYC's coronavirus positivity rate spikes to highest since June.
  6. Sports: Tennessee Titans close facility amid NFL's first coronavirus outbreak.
  7. World: U.K. beats previous record for new coronavirus cases.
  8. Work: United States of burnout — Asian American unemployment spikes amid pandemic
Mike Allen, author of AM
Updated 2 hours ago - Politics & Policy

The first Trump v. Biden presidential debate was a hot mess

Photos: Jim Watson and Saul Loeb/AFP via Getty Images

This debate was like the country: Everybody’s talking. Nobody’s listening. Nothing is learned. It’s a mess.

  • We were told President Trump would be savage. Turned out, that was a gross understatement. Even the moderator, Fox News' Chris Wallace, got bulldozed.

Why it matters: Honestly, who the hell knows?