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

9 hours ago - Health

15 states broke single-day coronavirus records this week

Data: Compiled from state health departments by Axios; Map: Danielle Alberti/Axios

At least 15 states broke their single-day novel coronavirus infection records this week, according to state health department data reviewed by Axios.

The big picture: The number of coronavirus cases increased in the vast majority of states over the last week, and decreased in only two states plus the District of Columbia, Axios' Andrew Withershoop and Caitlin Owens report.

Updated 9 hours ago - Politics & Policy

Coronavirus dashboard

Illustration: Aïda Amer/Axios

  1. Global: Total confirmed cases as of 3 p.m. ET: 11,143,945 — Total deaths: 527,681 — Total recoveries — 6,004,593Map.
  2. U.S.: Total confirmed cases as of 3 p.m. ET: 2,818,588 — Total deaths: 129,584 — Total recoveries: 883,561 — Total tested: 34,213,497Map.
  3. States: Photos of America's pandemic July 4 ICU beds in Arizona's hot spot reach near capacity.
  4. Public health: U.S. coronavirus infections hit record highs for 3 straight days.
  5. Politics: Trump extends PPP application deadlineKimberly Guilfoyle tests positive.
  6. World: Mexican leaders call for tighter border control as infections rise in U.S.
  7. Sports: 31 MLB players test positive as workouts resume.
  8. 1 📽 thing: Drive-in movie theaters are making a comeback.
10 hours ago - Health

In photos: America celebrates July 4 during global pandemic

Photo: Francine Orr/Los Angeles Times/Getty Images

The U.S. has already celebrated Easter, graduations and so much more during the coronavirus pandemic, and now it can add July 4 to the list.

The state of play: Axios' Stef Kight writes public parades and fireworks displays around much of the country are being canceled to prevent mass gatherings where the virus could spread. Hot-dog contests and concerts will play to empty stands and virtual audiences — all while American pride treads an all-time low.