EN DE

Grab Holdings (GRAB) Fair Value & Analysis

Technology · US · Market cap $14.6B

GH Grab Holdings logo Grab Holdings GRAB · US
Price$3.66
Fair Value$1.30
Upside-64.5%
Quality49/100
Watch Grab Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.7% net margin
Low debt · generates free cash flow
Trails peers (5/14)
Narrow moat 41/100
Evidence: High Range $1.27 – $1.54 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from $1.42 to $1.30 (−8.5%) since Jun 24, 2026. Share price −3.9% over the past month.

Below-average quality, and screening another 64% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($1.54). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$17.06 $2.31 Fair Value $1.30 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $2.31 – $17.06 · fair‑value band $1.27 – $1.54 · the $3.66 price screens above the $1.30 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Grab Holdings (GRAB) currently trades at $3.66, while our model-based Fair Value estimate is $1.30, implying the stock looks roughly 64.5% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Grab Holdings generated revenue of $3.6B at a net margin of 10.7%. Revenue grew 23.5% year over year. It earns a return on equity of 4.8%. The balance sheet holds a net cash position of $1.4B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $1.27 (bear case) to $1.54 (bull case); at $3.66, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 45% below its 52-week high and 15% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -64%, GRAB screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $1.35 $1.88 $2.74 80
Residual Income $1.26 $1.25 $1.13 76
Rev-Margin DCF $1.45 $1.98 $3.10 74
All 24 models by family
DCF Models
FCF DCF $1.39 $1.71 $2.75 38
Owner Earnings $2.20 $3.95 $7.65 31
5Y Revenue Exit $1.39 $1.84 $2.78 39
5Y EBITDA Exit $1.72 $2.50 $4.04 41
5Y P/E Exit $1.78 $3.10 $4.92 38
10Y Revenue Exit $1.37 $2.12 $2.61 36
10Y EBITDA Exit $1.64 $2.83 $4.96 37
10Y P/E Exit $1.68 $2.96 $5.12 35
Earnings-Based
Graham-Dodd $0.4600 $3.21 $4.50 54
Lynch FV $1.66 $2.37 $3.08 50
PEG = 1.0 $1.66 $2.37 $3.08 46
EPV $1.19 $1.25 $1.30 59
Multiples
P/E Multiple $1.06 $1.42 $1.77 63
P/S Multiple $0.8600 $1.15 $1.44 58
P/B Multiple $0.8600 $1.15 $1.44 55
EV/EBIT $1.53 $1.77 $2.01 53
EV/EBITDA $1.80 $2.13 $2.45 54
EV/Revenue $1.33 $1.55 $1.77 43
Asset-Based
NCAV (Graham) $0.8500 $1.14 $1.70 50
Growth DCF
Growth DCF $1.35 $1.88 $2.74 80
Rev-Margin DCF $1.45 $1.98 $3.10 74
Economic Profit
Residual Income $1.26 $1.25 $1.13 76
ROIC Compounder $1.19 $1.25 $1.30 72
Growth Earnings
Growth-Adj P/E $2.17 $3.10 $4.02 68

Widest divergence: Growth Earnings ($3.10) versus Asset-Based ($1.14). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $3.6B
Revenue growth (YoY) +23.5%
Net margin 10.7%
Return on equity 4.8%
Free cash flow $134M FY2025
P/E ratio 89.3
More key figures
Operating margin 2.7%
EPS (TTM) $0.0400
EPS growth (YoY) +41.0%
Net cash $1.4B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 48 · Market factors (momentum, volatility) 32

Profitability 26
Margins and returns on capital today
Quality Growth 74
Are margins and returns improving?
Cashflow 32
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 38
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Grab Holdings Limited operates the Grab superapp in Cambodia, Indonesia, Malaysia, Myanmar, the Philippines, Singapore, Thailand, and Vietnam.

Full company description

Grab Holdings Limited operates the Grab superapp in Cambodia, Indonesia, Malaysia, Myanmar, the Philippines, Singapore, Thailand, and Vietnam. The company offers delivery services on its platform, such as GrabFood, a food ordering and delivery booking service; Dine-Out for table reservations; GrabMart, a goods ordering and delivery booking service; GrabAds, an online advertising solution; GrabExpress, a package delivery booking service; Grab for Business platform, a unified management portal for corporate clients. It also provides GrabKios, a network of agents; GrabCar, which enables a private hire driver-partner to register with Grab and accept bookings through its driver-partner application; and GrabTaxi, which enables a taxi driver-partner to register with Grab and accept bookings through the Grab driver-partner application. In addition, the company offers JustGrab, which enables consumers to book a private car or a traditional taxi; GrabBike, a motorcycle ride-hailing offering; three-wheel vehicles for culturally localized modes; carpooling shared mobility options; GrabRentals, which facilitates vehicle rental for its driver-partners; GrabPay, a digital payments solution; and GrabCoins, a loyalty platform. Further, it provides GrabFin for financial services comprising digital and offline lending, PayLater services, white goods financing, receivables factoring, and working capital loans; GrabInsure, aprotection for rides and package deliveries, personal accident insurance, income protection insurance, critical illness insurance, vehicle insurance, and travel insurance; GrabLink, a payment gateway and acquiring service; Digibank Savings Account, a digital banking deposit account. Additionally, the company offers GX Bank debit cards; GXS FlexiCard, a fee-based credit card; and mapping services, autonomous vehicle services, and last-mile delivery infrastructure. Grab Holdings Limited was founded in 2012 and is headquartered in Singapore, Singapore.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Grab Holdings reported revenue of $3.4B in FY2025 versus $675M in FY2021, a compound +49.5%/yr. Reported net income was $268M in FY2025.

Growth Quality 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$3.4B
Latest YoY
+20.5%
Avg. growth/yr (3Y)
+33.0%
Avg. growth/yr (5Y)
+48.4%
Revenue +49.5%/yr
FY21 $675M
FY22 $1.4B
FY23 $2.4B
FY24 $2.8B
FY25 $3.4B
Net income
FY21 −$3.4B
FY22 −$1.7B
FY23 −$434M
FY24 −$105M
FY25 $268M

GRAB screens 64% overvalued. Compare with SAP SE →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Grab Holdings Fair Value". https://www.fairvalue-calculator.com/stock/GRAB

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Software - Application · 709 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 49 · Below median
Fair Value upside −65% · Below median
Return on equity (TTM) 5% · Above median
Return on assets 1% · Below median
Net margin (TTM) 11% · Above median
Operating margin (TTM) 3% · Below median
Revenue growth 24% · Top 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 89.3× · Pricier than 75% of peers
P/B 2.17× · Pricier than median
P/S (TTM) 4.11× · Pricier than median
P/FCF 109.0× · Pricier than 75% of peers
EV/EBITDA 35.9× · Pricier than 75% of peers
PEG 0.93× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 38
PAST 19 · sector 13
HEALTH 99 · sector 98
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Grab Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Grab Holdings (GRAB) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $1.30 versus a price of $3.66, about −64% (overvalued).
What is the fair value of GRAB?
Our model-based fair value for Grab Holdings is $1.30 (as of Jul 16, 2026), built from audited fundamentals. The current price is $3.66.
What is the quality score of GRAB?
Grab Holdings has a Quality Score of 49/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Grab Holdings (GRAB)?
Grab Holdings reported trailing-twelve-month revenue of about $3.6B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of GRAB?
The net profit margin of Grab Holdings is about 10.7%, meaning it keeps roughly 10.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Grab Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.