Grab Holdings

Southeast Asia Fintech Expansion Will Unlock Long-Term Value

AnalystConsensusTarget

Not Invested

Consensus Narrative from 26 Analysts

Published

22 Apr 25

Updated

08 Aug 25

AnalystConsensusTarget's Fair Value

US$6.10

18.2% undervalued

08 Aug

US$4.99

48.1%

0.4%

Author's Valuation

US$6.1

18.2% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25
Fair value Increased 4.43%

AnalystConsensusTarget Fair Value

US$6.1

18.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

15.18%

Transportation revenue growth rate

0.25%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.66%

Calculation

US$802.36m

Earnings '28

42.14x

PE Ratio '28

US$33.82b

Market Cap '28

US$33.82b

Market Cap '28

4.44b

No. shares '28

US$7.61

Share Price '28

US$7.61 Share Price '28

Discounted to 2025 @ 7.67% p.a.

US$6.10

Fair Value '25

Southeast Asia Fintech Expansion Will Unlock Long-Term Value

Shared on01 May 25Fair value Increased 4.43%

Shared on01 May 25
Fair value Increased 4.43%