The Discounted Cash Flow (DCF) valuation of Groupon Inc (GRPN) is (4.85) USD. With the latest stock price at 12.51 USD, the upside of Groupon Inc based on DCF is -138.8%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.0% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (12.60) - (3.50) | (4.85) |
| Upside | -200.7% - -128.0% | -138.8% |