Tearsheet

Grab (GRAB)


Market Price (11/18/2025): $5.31 | Market Cap: $21.7 Bil
Sector: Information Technology | Industry: Application Software

Grab (GRAB)


Market Price (11/18/2025): $5.31
Market Cap: $21.7 Bil
Sector: Information Technology
Industry: Application Software

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Cash is significant % of market cap
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is -22%
  Expensive valuation multiples
P/EBITPrice/EBIT or Price/(Operating Income) ratio is 149x, P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 83x, P/EPrice/Earnings or Price/(Net Income) is 178x
1 Megatrend and thematic drivers
Megatrends include E-commerce & Digital Retail, and Fintech & Digital Payments. Themes include Online Marketplaces, Last-Mile Delivery, Show more.
  Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -3.6%
0 Cash is significant % of market cap
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is -22%
1 Megatrend and thematic drivers
Megatrends include E-commerce & Digital Retail, and Fintech & Digital Payments. Themes include Online Marketplaces, Last-Mile Delivery, Show more.
2 Expensive valuation multiples
P/EBITPrice/EBIT or Price/(Operating Income) ratio is 149x, P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 83x, P/EPrice/Earnings or Price/(Net Income) is 178x
3 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -3.6%

Market Valuation & Key Metrics

GRAB Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

Here are five key points explaining Grab's stock movement in the approximate time period from July 31, 2025, to November 18, 2025: 1. Robust Financial Performance and Raised Guidance

Grab demonstrated strong financial performance with its Q2 and Q3 2025 earnings reports. In Q2 2025, Grab reported net profits of $20 million, reversing a $68 million loss from the previous year, with revenues increasing by 23% to $819 million and On-Demand Gross Merchandise Value (GMV) reaching $5.4 billion. This marked consecutive quarters of adjusted EBITDA growth, reaching $109 million with a 13.3% margin. The positive momentum continued into Q3 2025, with revenue growing 22% year-over-year to $873 million and an operating profit of $27 million, a reversal from a loss in Q3 2024. The company also raised its full-year 2025 revenue guidance to $3.380-$3.400 billion and its EBITDA guidance to $490-$500 million, reflecting increased confidence in sustained profitability.

2. Potential Merger Discussions with Gojek

News emerged in November 2025 about Grab and Gojek discussing a potential merger that could create a $29 billion company. The Indonesian government reportedly backed these merger talks. Such a significant consolidation in the Southeast Asian ride-hailing and delivery market could lead to substantial synergies and market leadership, exciting investors about future growth and reduced competition.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
GRAB Return--45%-55%5%40%13%-59%
Peers Return13%-2%-7%6%52%-27%23%
S&P 500 Return16%27%-19%24%23%13%107%

Monthly Win Rates [3]
GRAB Win Rate 42%33%42%50%50% 
Peers Win Rate13%10%5%21%33%43% 
S&P 500 Win Rate58%75%42%67%75%70% 

Max Drawdowns [4]
GRAB Max Drawdown--47%-68%-17%-13%-26% 
Peers Max Drawdown-5%-4%-8%-1%-4%-34% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: ADSK, HIT, BIYA, BLIV, BMR.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 11/17/2025 (YTD)

How Low Can It Go

Unique KeyEventGRABS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-86.5%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven638.5%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-5.6%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven5.9%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven7 days148 days

Compare to ADSK, HIT, BIYA, BLIV, BMR


In The Past

Grab's stock fell -86.5% during the 2022 Inflation Shock from a high on 11/11/2021. A -86.5% loss requires a 638.5% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Grab (GRAB)

Better Bets than Grab (GRAB)

Trade Ideas

Select past ideas related to GRAB. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
ZBRA_10312025_Dip_Buyer_FCFYield10312025ZBRAZebra TechnologiesDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
-10.7%-10.7%-10.7%
ACN_10312025_Dip_Buyer_ValueBuy10312025ACNAccentureDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-2.0%-2.0%-3.5%
ADBE_10312025_Dip_Buyer_ValueBuy10312025ADBEAdobeDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-2.7%-2.7%-3.9%
TXN_10312025_Monopoly_xInd_xCD_Getting_Cheaper10312025TXNTexas InstrumentsMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-1.3%-1.3%-1.3%
MRVL_10242025_Monopoly_xInd_xCD_Getting_Cheaper10242025MRVLMarvell TechnologyMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
2.8%2.8%0.0%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
ZBRA_10312025_Dip_Buyer_FCFYield10312025ZBRAZebra TechnologiesDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
-10.7%-10.7%-10.7%
ACN_10312025_Dip_Buyer_ValueBuy10312025ACNAccentureDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-2.0%-2.0%-3.5%
ADBE_10312025_Dip_Buyer_ValueBuy10312025ADBEAdobeDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-2.7%-2.7%-3.9%
TXN_10312025_Monopoly_xInd_xCD_Getting_Cheaper10312025TXNTexas InstrumentsMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-1.3%-1.3%-1.3%
MRVL_10242025_Monopoly_xInd_xCD_Getting_Cheaper10242025MRVLMarvell TechnologyMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
2.8%2.8%0.0%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Grab

Financials

GRABADSKHITBIYABLIVBMRMedian
NameGrab Autodesk Health I.Baiya In.BeLive Beamr Im. 
Mkt Price5.33291.961.470.343.601.962.78
Mkt Cap21.762.20.1---21.7
Rev LTM3,2296,60527---3,229
Op Inc LTM1311,5151---131
FCF LTM1481,8471---148
FCF 3Y Avg2071,704----955
CFO LTM2621,9254---262
CFO 3Y Avg3081,775----1,041

Growth & Margins

GRABADSKHITBIYABLIVBMRMedian
NameGrab Autodesk Health I.Baiya In.BeLive Beamr Im. 
Rev Chg LTM20.2%13.8%29.7%---20.2%
Rev Chg 3Y Avg50.5%11.7%----31.1%
Rev Chg Q21.9%17.1%86.2%---21.9%
QoQ Delta Rev Chg LTM5.1%4.1%19.3%---5.1%
Op Mgn LTM4.1%22.9%5.0%---5.0%
Op Mgn 3Y Avg-8.6%21.5%----6.4%
QoQ Delta Op Mgn LTM1.3%0.8%-0.1%---0.8%
CFO/Rev LTM8.1%29.1%13.5%---13.5%
CFO/Rev 3Y Avg11.2%30.7%----20.9%
FCF/Rev LTM4.6%28.0%4.9%---4.9%
FCF/Rev 3Y Avg7.4%29.5%----18.4%

Valuation

GRABADSKHITBIYABLIVBMRMedian
NameGrab Autodesk Health I.Baiya In.BeLive Beamr Im. 
Mkt Cap21.762.20.1---21.7
P/S6.79.43.1---6.7
P/EBIT149.044.041.1---44.0
P/E178.359.659.8---59.8
P/CFO83.032.322.6---32.3
Total Yield0.6%1.7%1.7%---1.7%
Dividend Yield0.0%0.0%0.0%---0.0%
FCF Yield 3Y Avg1.2%3.3%----2.2%
D/E0.10.00.0---0.0
Net D/E-0.20.0-0.1----0.1

Returns

GRABADSKHITBIYABLIVBMRMedian
NameGrab Autodesk Health I.Baiya In.BeLive Beamr Im. 
1M Rtn-5.5%-3.9%-51.3%-28.1%-1.4%-26.0%-15.8%
3M Rtn4.5%0.8%-55.5%-40.8%25.6%-40.6%-19.9%
6M Rtn4.9%-1.3%130.4%-92.8%-24.2%-28.2%-12.8%
12M Rtn12.7%-2.4%----24.9%-2.4%
3Y Rtn66.0%38.8%----52.4%
1M Excs Rtn-5.6%-4.0%-51.5%-28.2%-1.5%-26.2%-15.9%
3M Excs Rtn1.5%-3.1%-58.3%-43.9%22.0%-42.2%-22.7%
6M Excs Rtn-7.0%-13.2%118.5%-104.7%-36.1%-40.1%-24.7%
12M Excs Rtn-2.5%-18.2%----39.7%-18.2%
3Y Excs Rtn31.0%-37.7%-----3.4%

Financials

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Deliveries1,310663148 -638
Mobility871639456 9
Financial Services1777127 -229
Others1    
Enterprise and new initiatives 6044 13
Single Segment   469 
Total2,3591,433675469-845


Price Behavior

Short Interest

Short Interest: As Of Date10312025
Short Interest: Shares Quantity185,169,466
Short Interest: % Change Since 10152025-1.5%
Average Daily Volume45,442,182
Days-to-Cover Short Interest4.07
Basic Shares Quantity4,080,408,000
Short % of Basic Shares4.5%

SEC Filings

Expand for More

Report DateFiling DateFiling
9302025110420256-K 9/30/2025
630202581820256-K 6/30/2025
331202543020256-K 3/31/2025
12312024314202520-F 12/31/2024
9302024111220246-K 9/30/2024
630202482220246-K 6/30/2024
331202451620246-K 3/31/2024
12312023328202420-F 12/31/2023
9302023110920236-K 9/30/2023
630202382320236-K 6/30/2023
331202351820236-K 3/31/2023
12312022426202320-F 12/31/2022
9302022111620226-K 9/30/2022
630202282520226-K 6/30/2022
331202251920226-K 3/31/2022
12312021428202220-F 12/31/2021

Insider Activity

Expand for More