Market Pulse53Neutral

Grab Holdings LimitedOpportunity Rank #275(GRAB) Intrinsic Value & DCF Analysis (2026)

Sector: Technology

Current Price

$3.30

Last updated: Jul 24, 2026

Price vs Intrinsic Value

$3.30
Price
$1.68
Intrinsic Value
Overvalued by 49%MOS: $1.34

Fundamental Score

41/100
Bearish

Weighted across 6 signals

Narrative Score

50/100
Weak

No change vs previous

Trend Score

14/100
Weak

As of 2026-07-24

Still researching stocks one at a time?

Intrinziq helps you:

  • Turn your stock-picking rules into repeatable strategies
  • Find better setups across hundreds of stocks automatically
  • Backtest your strategy before putting money to work
See How It Works

The intrinsic value of Grab Holdings Limited (GRAB) is estimated at $1.68 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $3.30, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes an 11.57% long-term growth rate and a 9.00% discount rate (calculated: 8.14%), reflecting expected future free cash flow and cost of capital.

The intrinsic value of Grab Holdings Limited (GRAB) is estimated at $1.68 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $3.30, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes an 11.57% long-term growth rate and a 9.00% discount rate (calculated: 8.14%), reflecting expected future free cash flow and cost of capital.

Valuation Details

$1.68
▼ -49.09% downside
20% margin of safety: $1.34
Years: 10Growth Rate: 11.57%
Want to create your own valuation? Create a free account.

Capital Efficiency

Average Quarterly ROIC
4.97%
Cost of Capital (estimated)8%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.

Fundamental Details

41/100
BearishWeighted across 6 signals
DCF Discount
49.1% premium to price
0
FCF Yield
0.9% trailing FCF yield
0
ROIC vs WACC
ROIC 5.0% vs WACC 8.0% (0.6x)
31
Net Debt / FCF
Net cash position
100
Buybacks
Share count growing
30
FCF CAGR (5Y)
272.4% 5Y FCF CAGR (adjusted)
100
Strengths: Net Debt / FCF, FCF CAGR (5Y). Concerns: DCF Discount, FCF Yield.

Narrative Details

50/100
Weak
Vs 6-Month Baseline:Low (13th pct)Weighted across 5 recent drivers
Trend: StableConfidence: 89%Updated: 1d ago
Sources: 43 (39 News · 4 Analyst)
Drivers(last 30 days)
2 upgrade headlines+0.1
36 news sentiment-0.0
Regulatory scrutiny+0.0
Analyst upgrades+0.0
3 analyst reiterations0.0

Trend Details

14/100
WeakAs of 2026-07-24310 daily bars used
6M Relative Strength vs SPY-34.5%
Distance from 52-Week High-48.7%
3M Relative Strength vs SPY-20.7%
Price vs 21 EMA11 · -8.1%
Price vs 50 EMA13 · -9.1%
21 EMA vs 50 EMA41 · -1.1%
3M RS vs SPY3 · -20.7%
6M RS vs SPY2 · -34.5%
Distance from 52W High3 · -48.7%

Investment Coach

Updating... 45d ago
AVOIDConfidence: 85%
Thesis
Grab Holdings Limited is currently overvalued with its estimated fair value 48% below the current price, supported by weak fundamentals and a negative spread between ROIC and WACC. The company's free cash flow yield is thin at 0.9%, indicating limited financial flexibility.
Key Risk
The key risk is the sustained underperformance relative to the cost of capital, which could further pressure valuation and returns.
Signals To Watch
  • Price moving to at least a mid-teens discount to fair value
  • Improvement in ROIC versus WACC spread
  • Meaningful shifts in the narrative trend and score direction
Ask the Coach - Available with
Historical Growth Rates
Free Cash Flow- - -Trend CAGR (Adjusted): 280.95%5 Year CAGR (Adjusted): 297.63%

Free Cash Flow (in millions)

TTM2025202420232022202120202019
$112$328$929$157-$740-$881-$603-$1,972

How Intrinziq Estimates Fair Value

Intrinziq estimates Grab Holdings Limited's intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Grab Holdings LimitedTechnology

Grab Holdings Limited operates a leading super-application, providing a wide array of services including transportation, food and package delivery, financial technology solutions, and business support offerings. These services are all accessible through a single mobile platform. Its operations span eight Southeast Asian countries, namely Cambodia, Indonesia, Malaysia, Myanmar, the Philippines, Singapore, Thailand, and Vietnam. The company maintains its corporate headquarters in Singapore.