As of 2026-03-30, the Intrinsic Value of GrowGeneration Corp (GRWG) is 1.76 USD. This GRWG valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.07 USD, the upside of GrowGeneration Corp is 64.80%.
The range of the Intrinsic Value is 0.86 - 8.66 USD
Based on its market price of 1.07 USD and our intrinsic valuation, GrowGeneration Corp (GRWG) is undervalued by 64.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (14.59) - (2.01) | (3.48) | -424.9% |
| DCF (Growth 10y) | 0.86 - 8.66 | 1.76 | 64.8% |
| DCF (EBITDA 5y) | (0.36) - (0.40) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.81 - 1.25 | 1.02 | -5.0% |
| Fair Value | -2.01 - -2.01 | -2.01 | -287.77% |
| P/E | (7.04) - (7.87) | (8.02) | -849.2% |
| EV/EBITDA | (1.24) - (1.37) | (1.17) | -209.7% |
| EPV | (1.13) - (1.58) | (1.36) | -227.0% |
| DDM - Stable | (4.57) - (32.89) | (18.73) | -1850.3% |
| DDM - Multi | (0.49) - (2.80) | (0.84) | -178.7% |
| Market Cap (mil) | 64.03 |
| Beta | 1.30 |
| Outstanding shares (mil) | 59.84 |
| Enterprise Value (mil) | 33.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.63% |
| Cost of Debt | 5.00% |
| WACC | 6.29% |