As of 2024-12-15, the Intrinsic Value of Groupon Inc (GRPN) is
1.58 USD. This GRPN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 11.48 USD, the upside of Groupon Inc is
-86.20%.
The range of the Intrinsic Value is 1.39 - 1.86 USD
GRPN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(12.72) - (3.55) |
(4.93) |
-143.0% |
| DCF (Growth 10y) |
(1.17) - 1.81 |
(0.73) |
-106.3% |
| DCF (EBITDA 5y) |
1.39 - 1.86 |
1.58 |
-86.2% |
| DCF (EBITDA 10y) |
1.60 - 2.49 |
1.98 |
-82.7% |
| Fair Value |
2.43 - 2.43 |
2.43 |
-78.84% |
| P/E |
20.91 - 27.45 |
24.88 |
116.7% |
| EV/EBITDA |
3.44 - 12.32 |
8.17 |
-28.8% |
| EPV |
11.53 - 16.09 |
13.81 |
20.3% |
| DDM - Stable |
4.80 - 18.73 |
11.76 |
2.5% |
| DDM - Multi |
(7.22) - (22.09) |
(10.90) |
-195.0% |
GRPN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
456.56 |
| Beta |
4.37 |
| Outstanding shares (mil) |
39.77 |
| Enterprise Value (mil) |
524.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.71% |
| Cost of Debt |
4.67% |
| WACC |
6.88% |