Please calculate the intrinsic value per share of Uber using the Free Cash Flow to Equity method.

Cash flows from operating activities are as follows:

	2023	2024	2025	2026	2027
Free Cash Flow to Equity
CF from Oper Act	920.00	1,320.00	1,892.00	2,713.00	3,889.00

Below are the current calculations which may help.

Current Share Price	59.44
Shares O/S	2,044.0
Market Cap	121,495.4
2022 EPS	0.12
P/E	495.33
Risk-Free Rate	4.2090%
Beta	1.32
Market Premium	5.0000%
Cost of Equity	10.8090%
Long-Term Growth	2.5000%
Cost of Debt	13.85%
Tax rate	15.00%
AT Cost of Debt	11.77%
% Debt	41.74%
% Equity	58.26%
WACC	11.21%