The Discounted Cash Flow (DCF) valuation of Groupon Inc (GRPN) is 12.38 USD. With the latest stock price at 32.43 USD, the upside of Groupon Inc based on DCF is -61.8%.
Based on the latest price of 32.43 USD and our DCF valuation, Groupon Inc (GRPN) is a sell. selling GRPN stocks now will result in a potential gain of 61.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.74 - 32.02 | 12.38 |
| Upside | -76.1% - -1.3% | -61.8% |