Grab Holdings Ltd
NASDAQ:GRAB

Watchlist Manager
Grab Holdings Ltd Logo
Grab Holdings Ltd
NASDAQ:GRAB
Watchlist
Price: 5.07 USD -1.55% Market Closed
Market Cap: 20.7B USD

Intrinsic Value

The intrinsic value of one GRAB stock under the Base Case scenario is 2.67 USD. Compared to the current market price of 5.07 USD, Grab Holdings Ltd is Overvalued by 47%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GRAB Intrinsic Value
2.67 USD
Overvaluation 47%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Grab Holdings Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about GRAB?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is GRAB valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Grab Holdings Ltd.

Explain Valuation
Compare GRAB to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GRAB?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Grab Holdings Ltd

Current Assets 8B
Cash & Short-Term Investments 6.9B
Receivables 812m
Other Current Assets 263m
Non-Current Assets 3.4B
Long-Term Investments 1.1B
PP&E 712m
Intangibles 1B
Other Non-Current Assets 465m
Current Liabilities 4.4B
Accounts Payable 1.2B
Other Current Liabilities 3.2B
Non-Current Liabilities 504m
Long-Term Debt 320m
Other Non-Current Liabilities 184m
Efficiency

Free Cash Flow Analysis
Grab Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Grab Holdings Ltd

Revenue
3.2B USD
Cost of Revenue
-1.8B USD
Gross Profit
1.4B USD
Operating Expenses
-1.2B USD
Operating Income
167m USD
Other Expenses
-45m USD
Net Income
122m USD
Fundamental Scores

GRAB Profitability Score
Profitability Due Diligence

Grab Holdings Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROIC is Increasing
Operating Margin is Increasing
Healthy Gross Margin
46/100
Profitability
Score

Grab Holdings Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

GRAB Solvency Score
Solvency Due Diligence

Grab Holdings Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
55/100
Solvency
Score

Grab Holdings Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GRAB Price Targets Summary
Grab Holdings Ltd

Wall Street analysts forecast GRAB stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GRAB is 6.96 USD with a low forecast of 5.88 USD and a high forecast of 8.4 USD.

Lowest
Price Target
5.88 USD
16% Upside
Average
Price Target
6.96 USD
37% Upside
Highest
Price Target
8.4 USD
66% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Grab Holdings Ltd
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

GRAB News

Other Videos
What is the Intrinsic Value of one GRAB stock?

The intrinsic value of one GRAB stock under the Base Case scenario is 2.67 USD.

Is GRAB stock undervalued or overvalued?

Compared to the current market price of 5.07 USD, Grab Holdings Ltd is Overvalued by 47%.

Back to Top