Grab Holdings Limited Website

Grab Holdings Limited

NasdaqGS-GRAB

Basic

  • Market Cap

    $14.27B

  • EV

    $10.33B

  • Shares Out

    3,953M

  • Revenue

    $2,487M

  • Employees

    10,604

Margins

  • Gross

    38.84%

  • EBITDA

    -7.88%

  • Operating

    -13.91%

  • Pre-Tax

    -13.23%

  • Net

    -11.82%

  • FCF

    6.27%

Returns (5Yr Avg)

  • ROA

    -17.01%

  • ROTA

    -24.28%

  • ROE

    -674.16%

  • ROCE

    -12.67%

  • ROIC

    -34.51%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $4.77

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $4,287M

  • Net Debt

    -$3,989M

  • Debt/Equity

    0.05

  • EBIT/Interest

    -69.2

Growth (CAGR)

  • Rev 3Yr

    56.73%

  • Rev 5Yr

  • Rev 10Yr

  • Dil EPS 3Yr

    -80.22%

  • Dil EPS 5Yr

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    17.19%

  • EBITDA Fwd 2Yr

  • EPS Fwd 2Yr

  • EPS LT Growth Est

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

Select a metric from the list below to chart it

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

-845

469

675

1,433

2,359

2,487

Total Revenues % Chg.

43.9%

112.3%

64.6%

43.8%

Cost of Goods Sold, Total

1,320

963

1,070

1,356

1,499

1,521

Gross Profit

-2,165

-494

-395

77

860

966

Selling General & Admin Expenses, Total

542

477

785

924

843

824

R&D Expenses

231

257

356

465

421

409

Other Operating Expenses

43

51

19

60

71

79

Other Operating Expenses, Total

816

785

1,160

1,449

1,335

1,312

Operating Income

-2,981

-1,279

-1,555

-1,372

-475

-346

Interest Expense, Total

-1,053

-1,433

-1,675

-58

98

-5

Interest And Investment Income

76

42

92

Net Interest Expenses

-977

-1,391

-1,675

-58

98

87

Income (Loss) On Equity Invest.

-8

-8

-8

-7

-10

Currency Exchange Gains (Loss)

9

11

2

-1

1

1

Other Non Operating Income (Expenses)

-3

-42

-316

-294

-39

-39

EBT, Excl. Unusual Items

-3,952

-2,709

-3,552

-1,733

-422

-307

Restructuring Charges

-1

-8

-56

-56

Impairment of Goodwill

-28

-28

-8

-3

Gain (Loss) On Sale Of Investments

-15

22

Gain (Loss) On Sale Of Assets

-1

-9

1

3

11

11

Other Unusual Items

18

8

7

1

1

EBT, Incl. Unusual Items

-3,981

-2,743

-3,552

-1,734

-466

-329

Income Tax Expense

7

2

3

6

19

21

Earnings From Continuing Operations

-3,988

-2,745

-3,555

-1,740

-485

-350

Minority Interest

241

137

106

57

51

56

Net Income

-3,747

-2,608

-3,449

-1,683

-434

-294

Net Income to Common Incl Extra Items

-3,747

-2,608

-3,449

-1,683

-434

-294

Net Income to Common Excl. Extra Items

-3,747

-2,608

-3,449

-1,683

-434

-294

Total Shares Outstanding

154.1

152.3

3,742

3,861.8

3,933.7

3,953

Weighted Avg. Shares Outstanding

154.1

181.2

539.9

3,814.5

3,894.7

3,915.1

Weighted Avg. Shares Outstanding Dil

154.1

181.2

539.9

3,814.5

3,894.7

3,915.1

EPS

-24.3

-14.4

-6.4

-0.4

-0.1

-0.1

EPS Diluted

-24.3

-14.4

-6.4

-0.4

-0.1

-0.1

EBITDA

-2,334

-892

-1,210

-1,222

-330

-196

Effective Tax Rate

-0.2%

-0.1%

-0.1%

-0.3%

-4.1%

-6.4%