As of 2025-05-21, the Intrinsic Value of Groupon Inc (GRPN) is 13.20 USD. This GRPN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.57 USD, the upside of Groupon Inc is -50.30%.
The range of the Intrinsic Value is 8.25 - 34.30 USD
Based on its market price of 26.57 USD and our intrinsic valuation, Groupon Inc (GRPN) is overvalued by 50.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.25 - 34.30 | 13.20 | -50.3% |
| DCF (Growth 10y) | 11.08 - 43.19 | 17.21 | -35.2% |
| DCF (EBITDA 5y) | 5.25 - 15.65 | 9.91 | -62.7% |
| DCF (EBITDA 10y) | 7.12 - 18.14 | 11.87 | -55.3% |
| Fair Value | -4.97 - -4.97 | -4.97 | -118.72% |
| P/E | (20.31) - (17.01) | (20.89) | -178.6% |
| EV/EBITDA | 2.93 - 20.19 | 10.87 | -59.1% |
| EPV | 4.35 - 5.91 | 5.13 | -80.7% |
| DDM - Stable | (11.59) - (45.54) | (28.57) | -207.5% |
| DDM - Multi | (6.25) - (19.16) | (9.43) | -135.5% |
| Market Cap (mil) | 1,057.22 |
| Beta | 1.75 |
| Outstanding shares (mil) | 39.79 |
| Enterprise Value (mil) | 1,076.84 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.99% |
| Cost of Debt | 5.50% |
| WACC | 7.24% |