Groupon Inc
NASDAQ:GRPN

Watchlist Manager
Groupon Inc Logo
Groupon Inc
NASDAQ:GRPN
Watchlist
Price: 11.72 USD -3.14% Market Closed
Market Cap: 466.1m USD
Have any thoughts about
Groupon Inc?
Write Note

Relative Value

The Relative Value of one GRPN stock under the Base Case scenario is 9.64 USD. Compared to the current market price of 11.72 USD, Groupon Inc is Overvalued by 18%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GRPN Relative Value
Base Case
9.64 USD
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
21
Median 3Y
0.7
Median 5Y
0.7
Industry
0.6
Forward
0.9
vs History
7
vs Industry
Median 3Y
-1.5
Median 5Y
-2.5
Industry
16.7
Forward
-39.6
vs History
31
vs Industry
Median 3Y
-2.2
Median 5Y
-1.9
Industry
8
vs History
vs Industry
Median 3Y
-1.9
Median 5Y
-1.5
Industry
15.5
vs History
33
vs Industry
2
Median 3Y
2.8
Median 5Y
4.3
Industry
1.6
vs History
31
vs Industry
21
Median 3Y
0.6
Median 5Y
0.5
Industry
0.7
Forward
1.1
vs History
39
vs Industry
53
Median 3Y
0.7
Median 5Y
0.7
Industry
2.2
vs History
36
vs Industry
25
Median 3Y
7
Median 5Y
7.3
Industry
8.5
Forward
7.6
vs History
14
vs Industry
8
Median 3Y
-2.6
Median 5Y
-2.8
Industry
12.8
Forward
70.1
vs History
20
vs Industry
Median 3Y
-2.4
Median 5Y
-2.1
Industry
9.1
vs History
20
vs Industry
Median 3Y
-1.8
Median 5Y
-1.9
Industry
12.8
vs History
44
vs Industry
23
Median 3Y
0.9
Median 5Y
1
Industry
1.1

Multiples Across Competitors

GRPN Competitors Multiples
Groupon Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Groupon Inc
NASDAQ:GRPN
466m USD 0.9 24.1 10.2 31.3
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.9 48 21.3 39.2
ZA
Naspers Ltd
JSE:NPN
875.3B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
206.9B USD 1.6 17.6 11.1 11.1
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
965B HKD 3 40.2 34.8 34.8
NL
Prosus NV
AEX:PRX
95.1B EUR 18.1 15 -571.5 -571.5
AR
Mercadolibre Inc
NASDAQ:MELI
87.4B USD 4.6 60.8 32.2 41.9
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4.6 61 32.3 42
US
DoorDash Inc
NASDAQ:DASH
71.1B USD 7 -413.2 216 -270.9
CN
JD.Com Inc
HKEX:9618
409.9B HKD 0.3 11 6.8 6.8
P/S Multiple
Revenue Growth P/S to Growth
US
Groupon Inc
NASDAQ:GRPN
Average P/S: 4.7
0.9
5%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.9
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.6
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.1
40%
0.4
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
P/E Multiple
Earnings Growth P/E to Growth
US
Groupon Inc
NASDAQ:GRPN
Average P/E: 31.9
24.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
48
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.6
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
40.2
365%
0.1
NL
Prosus NV
AEX:PRX
15
50%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.8
223%
0.3
UY
MercadoLibre Inc
BMV:MELIN
61
217%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -413.2 N/A N/A
CN
JD.Com Inc
HKEX:9618
11
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Groupon Inc
NASDAQ:GRPN
Average EV/EBITDA: 41.3
10.2
121%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
21.3
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.1
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
34.8
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -571.5 N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
32.2
136%
0.2
UY
MercadoLibre Inc
BMV:MELIN
32.3
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
216
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.8
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Groupon Inc
NASDAQ:GRPN
Average EV/EBIT: 26.7
31.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
39.2
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.1
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
34.8
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -571.5 N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
41.9
158%
0.3
UY
MercadoLibre Inc
BMV:MELIN
42
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.9 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.8
83%
0.1

See Also

Discover More
Back to Top