The Discounted Cash Flow (DCF) valuation of Groupon Inc (GRPN) is 8.83 USD. With the latest stock price at 18.90 USD, the upside of Groupon Inc based on DCF is -53.3%.
Based on the latest price of 18.90 USD and our DCF valuation, Groupon Inc (GRPN) is a sell. selling GRPN stocks now will result in a potential gain of 53.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 11.6% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.46 - 30.57 | 8.83 |
| Upside | -71.1% - 61.8% | -53.3% |