The Discounted Cash Flow (DCF) valuation of Groupon Inc (GRPN) is 9.01 USD. With the latest stock price at 22.42 USD, the upside of Groupon Inc based on DCF is -59.8%.
Based on the latest price of 22.42 USD and our DCF valuation, Groupon Inc (GRPN) is a sell. selling GRPN stocks now will result in a potential gain of 59.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 11.2% | 8.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.70 - 26.79 | 9.01 |
| Upside | -74.6% - 19.5% | -59.8% |