US · GRABW
Grab Holdings Limited
- Sector
- Financial Services · Asset Management
- Headquarters
- Singapore 138492
- Website
- grab.com
Price · as of 2025-12-31
$0.07
Market cap 439.62M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.59 | +42,034.99% |
| Intrinsic Value(DCF) | $1.01 | +1,291.18% |
| Graham-Dodd Method(GD) | $1.97 | +2,616.25% |
| Graham Formula(GF) | $1.81 | +2,393.11% |
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 | $5.08 | $36.60 | $0.00 | $0.00 | |
| 2021 | $0.68 | $28.09 | $1.40 | $0.00 | $0.00 |
| 2022 | $0.57 | $37.60 | $0.74 | $0.00 | $0.00 |
| 2023 | $0.22 | $32.85 | $1.00 | $0.89 | $0.00 |
| 2024 | $0.51 | $27.00 | $2.56 | $1.26 | $0.00 |
| 2025 | $0.10 | $30.59 | $1.56 | $1.97 | $1.81 |
AI valuation
Our deep-learning model estimates Grab Holdings Limited's (GRABW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.59
- Current price
- $0.07
- AI upside
- +42,034.99%
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
$1.01
+1,291.18% upside
Graham-Dodd
$1.97
+2,616.25% upside
Graham Formula
$1.81
+2,393.11% 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 |
| GRABW | Grab Holdings Limited | $0.07 | 439.62M | +42,035% | +1,291% | +2,616% | +2,393% | 1.54 | 0.06 | 0.12 | -11.45 | — | 0.07 | 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% | 32.42% | 0.05 | 8.61% | 0.00% | 0.00% | 66.29% | -21.47 | -32.37 | -1.29 | -1.31 |
| AAMI | Acadian Asset Management | $53.86 | 1.92B | +86% | +114% | -76% | +2% | 24.86 | 32.82 | 3.35 | 12.18 | — | 32.82 | 92.88% | 27.38% | 13.46% | 198.51% | 44.12% | 11.59% | 5.33 | 7.50 | 1.67 | 1.67 | 1.22 | -45.00% | 1754.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 1.27% | 13.59 | — | 3.72 | 3.88 |
| ADAM | Adamas Trust, Inc. | $8.24 | 744.14M | +29% | +360% | — | — | -5.98 | 0.40 | 1.01 | -3.68 | -39.47 | 0.41 | 42.63% | -16.62% | -11.10% | -6.32% | -5.92% | -1.13% | 2.55 | -0.29 | — | — | -103.05 | 1515.00% | 1160.00% | -8464.00% | 0.82% | — | 0.29% | 20.77% | -124.20% | 21.39% | -1.30 | 26.31 | 0.22 | -0.15 |
| BBT | Beacon Financial Corp. | $29.74 | 2.5B | +33% | -25% | -0% | -12% | 29.28 | 1.06 | 3.48 | 19.68 | 66.46 | 1.35 | 51.13% | 30.52% | 11.89% | 4.86% | 7.13% | 0.51% | 0.39 | 0.70 | 0.17 | 0.00 | 5.28 | 4406.00% | 1802.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 1.94% | 15.59 | — | 4.76 | -0.34 |
| GCMG | GCM Grosvenor Inc. | $11.58 | 2.16B | +731% | +25% | -63% | +9% | 13.41 | 22.54 | 1.09 | 4.65 | 1.19 | -309.30 | 99.21% | 27.83% | 8.14% | -14449.36% | 44.88% | 6.36% | 17.79 | — | 2.34 | 2.24 | 1.31 | 112449.00% | 651.00% | 3900.00% | 30.17% | 1.21 | 57.90% | 0.00% | 0.00% | 26.03% | 5.45 | 4.61 | 1.52 | 2.12 |
| MFIC | MidCap Financial Investme… | $9.68 | 903.18M | +165% | +41% | -92% | +99% | 32.92 | 16.99 | 3.44 | 14.93 | — | 16.99 | 83.40% | 71.64% | 23.02% | 3.93% | 7.81% | 1.71% | 35.87 | 1547.78 | 142.91 | 202.13 | 9.96 | -4646.00% | 2125.00% | 42188.00% | -5.27% | -101.11 | -1.98% | 2.13% | 70.00% | 4.14% | 14.45 | -57.10 | 10.35 | -0.02 |
| OXLC | Oxford Lane Capital Corp. | $8.39 | 814.74M | -3% | +59% | — | — | 32.95 | 0.82 | 16.67 | 36.90 | — | 0.82 | 59.84% | 50.60% | 50.60% | 3.10% | 2.79% | 2.11% | 0.25 | 1.26 | 220.74 | 220.74 | 3.95 | -9046.00% | -6574.00% | 46852.00% | -44.08% | -485.50 | -40.54% | 19.32% | 636.70% | 19.32% | 36.90 | -2.54 | 18.67 | 0.98 |
| OXSQ | Oxford Square Capital Cor… | $1.77 | 144.55M | +1,342% | +10% | — | — | 24.96 | 0.91 | 8.24 | 40.05 | — | 0.91 | 55.94% | 33.01% | 33.01% | 3.77% | 2.27% | 2.04% | 0.77 | 0.00 | 2.85 | 2.85 | 15.08 | -7106.00% | -4695.00% | -380.00% | 17.52% | 1.94 | 9.93% | 17.55% | 438.10% | 37.01% | 40.05 | 9.16 | 13.22 | -0.68 |
| TSLX | Sixth Street Specialty Le… | $17.32 | 1.64B | +62% | -55% | — | -13% | -3977.62 | 1.04 | 4.64 | 14.71 | — | 1.04 | 72.84% | 53.55% | 47.34% | -0.03% | 5.46% | -0.01% | 1.08 | 1.83 | 0.18 | 0.18 | 7.47 | -1084.00% | 13.00% | 11446.00% | 24.04% | 1.34 | 11.75% | 10.20% | -40553.60% | 20.53% | 17.60 | 8.45 | 9.42 | 0.79 |
| TY | Tri-Continental Corporati… | $33.09 | 1.73B | +45% | -25% | +100% | +516% | 5.00 | 0.84 | 4.99 | 5.00 | 16.72 | 0.84 | 100.00% | 99.72% | 99.72% | 17.57% | 17.57% | 17.53% | 0.00 | 501955.58 | 2.91 | 2.86 | 0.00 | 2992.00% | 2668.00% | — | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 5.00 | — | 4.99 | 224.40 |
| WT | WisdomTree, Inc. | $17.11 | 2.41B | +122% | +250% | -80% | +4% | 22.54 | 5.95 | 4.98 | 16.84 | 17.71 | -4.36 | 72.12% | 35.28% | 22.10% | 26.83% | 16.73% | 8.57% | 2.31 | 5.73 | 1.75 | 1.71 | 3.62 | 12727.00% | 1543.00% | 3170.00% | 6.07% | 0.53 | 18.68% | 0.70% | 15.90% | 4.88% | 17.21 | 20.08 | 6.07 | 2.42 |
About Grab Holdings Limited
Grab Holdings Limited operates a transportation and fintech platform in Southeast Asia. It offers a range of services, including mobility, food, package and grocery delivery services, mobile payments, and financial services. Grab Holdings Limited company was founded in 2012 and is based 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 ($1.01 ÷ $0.07) − 1 = +1,291.18% (DCF, example).