
Grab Holdings Ltd
NASDAQ:GRAB

Intrinsic Value
The intrinsic value of one
GRAB
stock under the Base Case scenario is
2.262
USD.
Compared to the current market price of 5.085 USD,
Grab Holdings Ltd
is
Overvalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Grab Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Grab Holdings Ltd
Balance Sheet Decomposition
Grab Holdings Ltd
Current Assets | 6.9B |
Cash & Short-Term Investments | 5.9B |
Receivables | 709m |
Other Current Assets | 318m |
Non-Current Assets | 2.7B |
Long-Term Investments | 757m |
PP&E | 605m |
Intangibles | 1B |
Other Non-Current Assets | 341m |
Free Cash Flow Analysis
Grab Holdings Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Grab Holdings Ltd
Revenue
|
2.9B
USD
|
Cost of Revenue
|
-1.7B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
10m
USD
|
Other Expenses
|
13m
USD
|
Net Income
|
23m
USD
|
GRAB Profitability Score
Profitability Due Diligence
Grab Holdings Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Grab Holdings Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
GRAB Solvency Score
Solvency Due Diligence
Grab Holdings Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Score
Grab Holdings Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRAB Price Targets Summary
Grab Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
GRAB
is 5.927 USD
with a low forecast of 5.252 USD and a high forecast of 8.4 USD.
Dividends
Current shareholder yield for GRAB is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
GRAB
stock under the Base Case scenario is
2.262
USD.
Compared to the current market price of 5.085 USD,
Grab Holdings Ltd
is
Overvalued by 56%.