|
Grab Holdings Limited (Grab) DCF تقييم
SG | Technology | Software - Application | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Grab Holdings Limited (GRAB) Bundle
استكشف Outlook Financial Grab Holdings Limited (Grab) مع حاسبة DCF سهلة الاستخدام! أدخل افتراضاتك المتعلقة بالنمو والهوامش والمصروفات لحساب القيمة الجوهرية لـ Grab Holdings Limited (Grab) وتحسين نهج الاستثمار الخاص بك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -845.0 | 469.0 | 675.0 | 1,433.0 | 2,359.0 | 2,999.1 | 3,813.0 | 4,847.6 | 6,163.1 | 7,835.5 |
| Revenue Growth, % | 0 | -155.5 | 43.92 | 112.3 | 64.62 | 27.14 | 27.14 | 27.14 | 27.14 | 27.14 |
| EBITDA | -2,278.0 | -923.0 | -1,498.0 | -1,410.0 | -215.0 | -1,244.7 | -1,582.5 | -2,011.9 | -2,557.8 | -3,251.9 |
| EBITDA, % | 269.59 | -196.8 | -221.93 | -98.39 | -9.11 | -41.5 | -41.5 | -41.5 | -41.5 | -41.5 |
| Depreciation | 647.0 | 387.0 | 345.0 | 150.0 | 145.0 | 441.9 | 561.8 | 714.3 | 908.1 | 1,154.5 |
| Depreciation, % | -76.57 | 82.52 | 51.11 | 10.47 | 6.15 | 14.73 | 14.73 | 14.73 | 14.73 | 14.73 |
| EBIT | -2,925.0 | -1,310.0 | -1,843.0 | -1,560.0 | -360.0 | -1,291.2 | -1,641.6 | -2,087.0 | -2,653.3 | -3,373.3 |
| EBIT, % | 346.15 | -279.32 | -273.04 | -108.86 | -15.26 | -43.05 | -43.05 | -43.05 | -43.05 | -43.05 |
| Total Cash | 2,615.0 | 3,302.0 | 8,078.0 | 5,086.0 | 5,043.0 | 1,799.5 | 2,287.8 | 2,908.6 | 3,697.9 | 4,701.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 69.0 | 184.0 | 288.0 | 100.0 | 486.0 | 607.7 | 772.6 | 982.3 | 1,248.8 | 1,587.7 |
| Account Receivables, % | -8.17 | 39.23 | 42.67 | 6.98 | 20.6 | 20.26 | 20.26 | 20.26 | 20.26 | 20.26 |
| Inventories | 5.0 | 3.0 | 4.0 | 48.0 | 49.0 | 36.4 | 46.3 | 58.8 | 74.8 | 95.1 |
| Inventories, % | -0.59172 | 0.63966 | 0.59259 | 3.35 | 2.08 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 |
| Accounts Payable | 99.0 | 109.0 | 167.0 | 189.0 | 185.0 | 343.7 | 436.9 | 555.5 | 706.3 | 897.9 |
| Accounts Payable, % | -11.72 | 23.24 | 24.74 | 13.19 | 7.84 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 |
| Capital Expenditure | -140.0 | -40.0 | -85.0 | -74.0 | -71.0 | -175.7 | -223.4 | -284.0 | -361.1 | -459.1 |
| Capital Expenditure, % | 16.57 | -8.53 | -12.59 | -5.16 | -3.01 | -5.86 | -5.86 | -5.86 | -5.86 | -5.86 |
| Tax Rate, % | 6.87 | 6.87 | 6.87 | 6.87 | 6.87 | 6.87 | 6.87 | 6.87 | 6.87 | 6.87 |
| EBITAT | -2,930.1 | -1,311.0 | -1,844.6 | -1,565.4 | -335.3 | -1,273.5 | -1,619.0 | -2,058.4 | -2,616.9 | -3,327.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,398.1 | -1,067.0 | -1,631.6 | -1,323.4 | -652.3 | -957.7 | -1,362.1 | -1,731.7 | -2,201.7 | -2,799.1 |
| WACC, % | 8.46 | 8.46 | 8.46 | 8.46 | 8.42 | 8.45 | 8.45 | 8.45 | 8.45 | 8.45 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -6,856.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,855 | |||||||||
| Terminal Value | -44,267 | |||||||||
| Present Terminal Value | -29,508 | |||||||||
| Enterprise Value | -36,365 | |||||||||
| Net Debt | -2,345 | |||||||||
| Equity Value | -34,020 | |||||||||
| Diluted Shares Outstanding, MM | 3,895 | |||||||||
| Equity Value Per Share | -8.73 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real GRAB financials.
- Accurate Market Data: Historical performance data and forward-looking projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Grab's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Layout: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- Pre-Loaded Data: Grab Holdings Limited’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: Watch Grab Holdings Limited’s intrinsic value recalculate in real time.
- Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Works
- 1. Access the Template: Download and open the Excel file containing Grab Holdings Limited's (GRAB) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
- 3. See Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
- 5. Present with Confidence: Deliver professional valuation insights to back your decisions.
Why Choose This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust variables easily to tailor your financial analysis.
- Real-Time Feedback: Watch the valuation of Grab Holdings Limited (GRAB) update instantly as you modify inputs.
- Preloaded Data: Comes equipped with Grab's latest financial information for immediate evaluation.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use Grab Holdings Limited (GRAB)?
- Investors: Empower your investment choices with a robust platform tailored for market analysis.
- Financial Analysts: Streamline your workflow with tools designed for efficient data evaluation.
- Consultants: Easily modify resources for impactful client presentations or strategic reports.
- Finance Enthusiasts: Enhance your knowledge of the tech and mobility sectors through practical insights.
- Educators and Students: Utilize it as an engaging resource for finance and business studies.
What the Grab Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: Grab Holdings Limited’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.