The Discounted Cash Flow (DCF) valuation of Groupon Inc (GRPN) is 12.03 USD. With the latest stock price at 18.78 USD, the upside of Groupon Inc based on DCF is -36.0%.
Based on the latest price of 18.78 USD and our DCF valuation, Groupon Inc (GRPN) is a sell. selling GRPN stocks now will result in a potential gain of 36.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.1% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.22 - 38.59 | 12.03 |
| Upside | -61.5% - 105.5% | -36.0% |