The Discounted Cash Flow (DCF) valuation of Groupon Inc (GRPN) is 17.07 USD. With the latest stock price at 24.21 USD, the upside of Groupon Inc based on DCF is -29.5%.
Based on the latest price of 24.21 USD and our DCF valuation, Groupon Inc (GRPN) is a sell. selling GRPN stocks now will result in a potential gain of 29.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.2% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.25 - 54.71 | 17.07 |
| Upside | -57.7% - 126.0% | -29.5% |