Previous Close | $4.57 |
Intrinsic Value | $2.37 |
Upside potential | -48% |
Data is not available at this time.
Grab Holdings Limited operates as a leading superapp platform in Southeast Asia, integrating mobility, deliveries, and financial services. The company generates revenue primarily through commissions from ride-hailing and food delivery transactions, as well as digital financial services such as payments, lending, and insurance. Grab dominates its markets by leveraging a vast driver-partner network and merchant ecosystem, supported by strong brand recognition and localized solutions tailored to diverse regional needs. Its competitive edge lies in cross-platform synergies, where users engage with multiple services, driving higher lifetime value. The company faces competition from regional players like Gojek and global giants such as Uber, but maintains leadership through aggressive expansion and technological innovation. Grab’s superapp strategy positions it at the intersection of digital transformation and urbanization trends in high-growth Southeast Asian economies.
Grab reported revenue of $2.8 billion for FY 2024, reflecting steady growth in its core segments. Despite narrowing losses, the company remains unprofitable, with a net income of -$105 million and diluted EPS of -$0.0263. Operating cash flow improved to $852 million, indicating better working capital management, while capital expenditures were modest at -$77 million, suggesting disciplined investment in scalable infrastructure.
Grab’s earnings power is constrained by high operational costs, though its asset-light model and platform scalability provide long-term margin potential. The company’s capital efficiency is improving, as evidenced by positive operating cash flow, but profitability hinges on optimizing customer acquisition costs and deepening monetization of its user base across mobility, deliveries, and fintech services.
Grab maintains a robust liquidity position with $2.96 billion in cash and equivalents, providing ample runway for growth initiatives. Total debt stands at $364 million, indicating a conservative leverage profile. The strong balance sheet supports ongoing investments in technology and market expansion while mitigating risks associated with its unprofitability.
Grab’s growth is driven by Southeast Asia’s digital adoption tailwinds, with expansion in high-frequency services like food delivery and digital payments. The company does not pay dividends, reinvesting cash flows into market penetration and product innovation to capture long-term opportunities in its underpenetrated markets.
Grab’s valuation reflects investor optimism about its market leadership and potential for eventual profitability. However, skepticism persists around its ability to achieve sustainable margins, given intense competition and high customer incentives. The stock’s performance hinges on execution in monetization and cost discipline.
Grab’s strategic advantages include its first-mover superapp ecosystem, localized expertise, and network effects across services. The outlook depends on scaling high-margin fintech offerings and reducing subsidies. Success in these areas could solidify its position as Southeast Asia’s dominant digital platform, though macroeconomic and regulatory risks remain key watchpoints.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |