US · GRAB
Grab Holdings Limited
- Sector
- Technology · Software - Application
- Headquarters
- Singapore 138498
- Website
- grab.com
Price · as of 2025-12-31
$3.67
Market cap 16.75B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $32.22 | +777.93% |
| Intrinsic Value(DCF) | $2.88 | -21.53% |
| Graham-Dodd Method(GD) | $1.97 | -46.27% |
| Graham Formula(GF) | $1.81 | -50.68% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $13.95 | $40.15 | $0.00 | $0.00 | |
| 2021 | $3.14 | $29.07 | $1.40 | $0.00 | $0.00 |
| 2022 | $2.85 | $38.51 | $0.74 | $0.00 | $0.00 |
| 2023 | $3.08 | $33.99 | $2.65 | $0.89 | $0.00 |
| 2024 | $4.59 | $28.63 | $7.75 | $1.26 | $0.00 |
| 2025 | $4.18 | $32.22 | $1.78 | $1.97 | $1.81 |
AI valuation
Our deep-learning model estimates Grab Holdings Limited's (GRAB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $32.22
- Current price
- $3.67
- AI upside
- +777.93%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.88
-21.53% upside
Graham-Dodd
$1.97
-46.27% upside
Graham Formula
$1.81
-50.68% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GRAB | Grab Holdings Limited | $3.67 | 16.75B | +778% | -22% | -46% | -51% | 63.83 | 2.54 | 5.08 | 32.60 | — | 3.02 | 43.20% | 5.99% | 7.95% | 4.08% | 9.66% | 2.52% | 0.31 | 2.85 | 1.75 | 1.69 | -3.64 | -34221.00% | 2049.00% | -8271.00% | 0.78% | 0.05 | 8.61% | 0.00% | 0.00% | 1.60% | 61.16 | 92.20 | 3.67 | 0.61 |
| AFRM | Affirm Holdings, Inc. | $46.98 | 15.65B | +63% | +7% | -82% | -84% | 540.40 | 9.19 | 8.75 | 47.51 | — | 11.18 | 67.51% | -2.71% | 1.62% | 1.80% | -0.93% | 0.50% | 2.56 | -0.21 | 54.19 | 51.55 | 9.13 | -10898.00% | 3880.00% | 10689.00% | 2.13% | 4.41 | 7.57% | 0.00% | 0.00% | 0.89% | -387.62 | 56.22 | 10.49 | 3.00 |
| CIEN | Ciena Corporation | $348.70 | 49.33B | -61% | -53% | -94% | -94% | 265.86 | 12.01 | 6.88 | 85.33 | 571.10 | 16.53 | 41.50% | 6.52% | 2.59% | 4.45% | 7.91% | 2.14% | 0.58 | 3.48 | 2.73 | 1.75 | 1.27 | 4655.00% | 1879.00% | 7605.00% | 2.03% | 0.62 | 21.46% | 0.00% | 0.00% | 1.65% | 106.39 | 49.70 | 6.93 | 6.97 |
| GWRE | Guidewire Software, Inc. | $145.32 | 12.35B | +8% | +51% | -88% | -83% | 287.25 | 13.76 | 16.68 | 227.15 | — | 19.07 | 62.54% | 3.42% | 5.81% | 4.99% | 4.55% | 2.82% | 0.49 | 3.11 | 2.77 | 2.61 | 0.19 | -119164.00% | 2264.00% | 6653.00% | 1.47% | 0.55 | 32.69% | 0.00% | 0.00% | 0.00% | 477.68 | 66.47 | 16.31 | 10.15 |
| HUBS | HubSpot, Inc. | $264.51 | 13.95B | -12% | +149% | -86% | -91% | 301.17 | 6.69 | 4.42 | 71.68 | 34.90 | 9.06 | 83.76% | 0.36% | 1.47% | 2.31% | 1.05% | 1.20% | 0.23 | 13.01 | 1.52 | 1.45 | -2.26 | 86305.00% | 1917.00% | 2620.00% | 5.12% | 0.52 | 98.85% | 0.00% | 0.00% | 8.17% | 1106.67 | 17.82 | 4.03 | 5.42 |
| PTC | PTC Inc. | $156.59 | 18.63B | -2% | -39% | -79% | +3% | 28.37 | 5.44 | 7.60 | 19.43 | 29.90 | -42.35 | 83.76% | 35.86% | 26.80% | 20.85% | 15.85% | 11.29% | 0.36 | 12.76 | 1.12 | 0.96 | 1.05 | 9487.00% | 1918.00% | 1710.00% | 4.11% | 0.70 | 17.32% | 0.00% | 0.00% | 3.74% | 22.40 | 25.69 | 8.03 | 5.85 |
| SSNC | SS&C Technologies Holding… | $75.29 | 18.37B | +23% | -53% | — | -37% | 23.00 | 2.67 | 2.93 | 8.62 | 459.97 | -2.55 | 48.17% | 22.91% | 12.71% | 11.90% | 11.88% | 4.02% | 0.03 | 3.37 | 1.07 | 0.86 | -0.11 | 500.00% | 663.00% | 2538.00% | 9.06% | 0.34 | 16.79% | 1.38% | 31.80% | 44.27% | 12.63 | 10.90 | 2.89 | 1.35 |
| TOST | Toast, Inc. | $27.31 | 16.09B | +80% | +370% | -77% | -33% | 46.92 | 7.55 | 2.61 | 37.89 | 2.86 | 8.03 | 25.76% | 4.96% | 5.56% | 18.64% | 179.98% | 12.20% | 0.02 | — | 2.75 | 2.19 | -3.53 | 163913.00% | 2405.00% | 9869.00% | 3.79% | 0.68 | 362.99% | 0.00% | 0.00% | 3.43% | 46.21 | 23.18 | 2.29 | 11.79 |
| TTD | The Trade Desk, Inc. | $23.82 | 11.65B | +97% | +62% | -59% | -0% | 26.33 | 4.70 | 4.03 | 14.79 | 158.00 | 4.70 | 78.63% | 20.35% | 15.31% | 16.32% | 22.02% | 7.23% | 0.18 | — | 1.61 | 1.36 | -0.29 | 1667.00% | 1847.00% | 2583.00% | 6.82% | 0.30 | 44.18% | 0.00% | 0.00% | 11.83% | 19.43 | 14.39 | 3.95 | 2.95 |
| TYL | Tyler Technologies, Inc. | $354.69 | 15.26B | -31% | -53% | -82% | -65% | 48.42 | 4.13 | 6.55 | 29.40 | 254.75 | 57.89 | 44.05% | 15.34% | 13.53% | 8.90% | 8.84% | 5.83% | 0.18 | 71.61 | 1.05 | 1.00 | -0.67 | 1901.00% | 910.00% | 553.00% | 4.17% | 0.37 | 19.50% | 0.00% | 0.00% | 1.53% | 41.55 | 23.31 | 6.37 | 5.38 |
| ZM | Zoom Communications, Inc. | $73.94 | 22.13B | +78% | -36% | -15% | +6% | 11.50 | 2.23 | 4.49 | 5.51 | 12.43 | 2.32 | 77.02% | 23.08% | 39.03% | 20.28% | 54.58% | 16.56% | 0.00 | — | 4.33 | 4.16 | -0.49 | 9252.00% | 436.00% | 638.00% | 8.80% | 0.99 | 119.14% | 0.00% | 0.00% | 7.42% | 12.52 | 7.31 | 2.89 | 8.14 |
About Grab Holdings Limited
Grab Holdings Limited provides superapps that allows access to mobility, delivery, financial services, and enterprise offerings through its mobile application in Cambodia, Indonesia, Malaysia, Myanmar, the Philippines, Singapore, Thailand, and Vietnam. The company is headquartered in Singapore.
- CEO
- Ping Yeow Tan
- Employees
- 11.27K
- Beta
- 0.93
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.88 ÷ $3.67) − 1 = -21.53% (DCF, example).