Grab Holdings

GRAB: The Super-App at the Heart of Southeast Asia’s Digital Boom

BlackGoat

Invested

Community Contributor

Published

21 Aug 25

Updated

21 Aug 25

BlackGoat's Fair Value

US$6.02

14.8% undervalued

21 Aug

US$5.13

58.8%

Author's Valuation

US$6.0

14.8% undervalued

BlackGoat's Fair Value

Narrative

Updates1

Shared on21 Aug 25

BlackGoat made no meaningful changes to valuation assumptions.

BlackGoat'sFair Value

US$6.0

14.8% 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

7.67%

Calculation

US$1.15b

Earnings '30

35.00x

PE Ratio '30

US$40.13b

Market Cap '30

US$40.13b

Market Cap '30

4.33b

No. shares '30

US$9.26

Share Price '30

US$9.26 Share Price '30

Discounted to 2025 @ 9.00% p.a.

US$6.02

Fair Value '25