Grab Holdings Ltd
NASDAQ:GRAB

Watchlist Manager
Grab Holdings Ltd Logo
Grab Holdings Ltd
NASDAQ:GRAB
Watchlist
Price: 4.94 USD 1.23% Market Closed
Market Cap: 19.6B USD
Have any thoughts about
Grab Holdings Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one GRAB stock under the Base Case scenario is 1.18 USD. Compared to the current market price of 4.94 USD, Grab Holdings Ltd is Overvalued by 76%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GRAB Relative Value
Base Case
1.18 USD
Overvaluation 76%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7.4
P/S
P/S
Price to Sales
7.4
vs History
36
vs Industry
10
Median 3Y
6.8
Median 5Y
6
Industry
0.9
Forward
7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-13.6
Median 5Y
-28.2
Industry
15.2
Forward
-191.8
More Details
34.7
P/OCF
P/OCF
Price to OCF
34.7
vs History
19
vs Industry
5
Median 3Y
-7
Median 5Y
-12.1
Industry
7.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-15.8
Industry
17.9
More Details
3.1
P/B
P/B
Price to Book Value
3.1
vs History
4
vs Industry
22
Median 3Y
1.9
Median 5Y
1.8
Industry
1.3
More Details
5.4
EV/S
EV/S
Enterprise Value to Sales
5.4
vs History
28
vs Industry
14
Median 3Y
4.4
Median 5Y
4.1
Industry
1.2
Forward
5.1
More Details
12.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.9
vs History
21
vs Industry
21
Median 3Y
9.1
Median 5Y
-0.6
Industry
5.4
More Details
629
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
629
vs History
2
vs Industry
Median 3Y
-12.2
Median 5Y
-17.1
Industry
7.9
Forward
45.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-13
Median 5Y
-20.1
Industry
14
Forward
-81.5
More Details
25.2
EV/OCF
EV/OCF
Enterprise Value to OCF
25.2
vs History
19
vs Industry
8
Median 3Y
-3.8
Median 5Y
-7.8
Industry
9.9
More Details
30.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
30.1
vs History
7
vs Industry
9
Median 3Y
-9.3
Median 5Y
-13.7
Industry
17.6
More Details
6.1
EV/IC
EV/IC
Enterprise Value to IC
6.1
vs History
19
vs Industry
7
Median 3Y
2.9
Median 5Y
2.8
Industry
0.9
More Details

Multiples Across Competitors

GRAB Competitors Multiples
Grab Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Grab Holdings Ltd
NASDAQ:GRAB
19.9B USD 7.4 -207.2 629 -116.7
US
Uber Technologies Inc
NYSE:UBER
129.8B USD 3.1 29.5 36.1 45.7
US
Old Dominion Freight Line Inc
NASDAQ:ODFL
38.9B USD 6.6 31.2 19.7 23.8
CN
DiDi Global Inc
OTC:DIDIY
22.3B USD 0.8 164.9 -63.2 -63.2
US
J B Hunt Transport Services Inc
NASDAQ:JBHT
17.3B USD 1.4 30.4 11.5 22
US
XPO Logistics Inc
NYSE:XPO
15.7B USD 1.9 42.3 15.7 26.3
US
U-Haul Holding Co
NYSE:UHAL
13.8B USD 2.4 28.7 11.5 24.7
US
Amerco
F:AUK
13.2B EUR 2.4 28.7 11.4 24.6
US
Saia Inc
NASDAQ:SAIA
12.7B USD 4 33.7 18.7 25.9
CA
TFI International Inc
TSX:TFII
17.2B CAD 1.4 25.5 11.3 19.4
CN
Full Truck Alliance Co Ltd
NYSE:YMM
11.8B USD 10.2 39 64.1 68.2
P/E Multiple
Earnings Growth P/E to Growth
SG
Grab Holdings Ltd
NASDAQ:GRAB
Average P/E: 45.4
Negative Multiple: -207.2 		N/A N/A
US
Uber Technologies Inc
NYSE:UBER
29.5
290%
0.1
US
Old Dominion Freight Line Inc
NASDAQ:ODFL
31.2
21%
1.5
CN
D
DiDi Global Inc
OTC:DIDIY
164.9
N/A N/A
US
J B Hunt Transport Services Inc
NASDAQ:JBHT
30.4
24%
1.2
US
XPO Logistics Inc
NYSE:XPO
42.3
248%
0.2
US
U-Haul Holding Co
NYSE:UHAL
28.7
N/A N/A
US
A
Amerco
F:AUK
28.7
N/A N/A
US
Saia Inc
NASDAQ:SAIA
33.7
48%
0.7
CA
TFI International Inc
TSX:TFII
25.5
65%
0.4
CN
Full Truck Alliance Co Ltd
NYSE:YMM
39
-62%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Grab Holdings Ltd
NASDAQ:GRAB
Average EV/EBITDA: 82.9
629
N/A N/A
US
Uber Technologies Inc
NYSE:UBER
36.1
480%
0.1
US
Old Dominion Freight Line Inc
NASDAQ:ODFL
19.7
22%
0.9
CN
D
DiDi Global Inc
OTC:DIDIY
Negative Multiple: -63.2 N/A N/A
US
J B Hunt Transport Services Inc
NASDAQ:JBHT
11.5
19%
0.6
US
XPO Logistics Inc
NYSE:XPO
15.7
63%
0.3
US
U-Haul Holding Co
NYSE:UHAL
11.5
N/A N/A
US
A
Amerco
F:AUK
11.4
N/A N/A
US
Saia Inc
NASDAQ:SAIA
18.7
51%
0.4
CA
TFI International Inc
TSX:TFII
11.3
48%
0.2
CN
Full Truck Alliance Co Ltd
NYSE:YMM
64.1
-29%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Grab Holdings Ltd
NASDAQ:GRAB
Average EV/EBIT: 31.2
Negative Multiple: -116.7 		N/A N/A
US
Uber Technologies Inc
NYSE:UBER
45.7
699%
0.1
US
Old Dominion Freight Line Inc
NASDAQ:ODFL
23.8
21%
1.2
CN
D
DiDi Global Inc
OTC:DIDIY
Negative Multiple: -63.2 N/A N/A
US
J B Hunt Transport Services Inc
NASDAQ:JBHT
22
25%
0.9
US
XPO Logistics Inc
NYSE:XPO
26.3
94%
0.3
US
U-Haul Holding Co
NYSE:UHAL
24.7
N/A N/A
US
A
Amerco
F:AUK
24.6
N/A N/A
US
Saia Inc
NASDAQ:SAIA
25.9
51%
0.5
CA
TFI International Inc
TSX:TFII
19.4
51%
0.4
CN
Full Truck Alliance Co Ltd
NYSE:YMM
68.2
-23%
N/A

See Also

Summary
GRAB intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRAB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRAB stock valuation using valuation multiples.
Wall Street Estimates
GRAB price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRAB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.