G

Grove Collaborative Holdings Inc
NYSE:GROV

Watchlist Manager
Grove Collaborative Holdings Inc
NYSE:GROV
Watchlist
Price: 1.76 USD Market Closed
Market Cap: 69.3m USD
Have any thoughts about
Grove Collaborative Holdings Inc?
Write Note

Relative Value

The Relative Value of one GROV stock under the Base Case scenario is 2.51 USD. Compared to the current market price of 1.76 USD, Grove Collaborative Holdings Inc is Undervalued by 30%.

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.

GROV Relative Value
Base Case
2.51 USD
Undervaluation 30%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
59
vs Industry
71
Median 3Y
0.4
Median 5Y
0.3
Industry
0.6
Forward
0.3
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-2.9
Industry
16.9
Forward
-3
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-5.7
Industry
8
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-3.9
Industry
15.7
vs History
61
vs Industry
19
Median 3Y
3.7
Median 5Y
3.3
Industry
1.6
vs History
75
vs Industry
81
Median 3Y
0.3
Median 5Y
0.2
Industry
0.7
Forward
0.2
vs History
75
vs Industry
88
Median 3Y
0.6
Median 5Y
0.4
Industry
2.3
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-3.1
Industry
8.6
Forward
16.7
vs History
vs Industry
Median 3Y
-1.8
Median 5Y
-2.4
Industry
12.9
Forward
-2
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-4
Industry
9.2
vs History
vs Industry
Median 3Y
-3
Median 5Y
-3.3
Industry
12.9
vs History
68
vs Industry
56
Median 3Y
1.1
Median 5Y
1
Industry
1.1

Multiples Across Competitors

GROV Competitors Multiples
Grove Collaborative Holdings 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
Grove Collaborative Holdings Inc
NYSE:GROV
69.3m USD 0.3 -2.8 -3.1 -1.8
US
Amazon.com Inc
NASDAQ:AMZN
2.3T USD 3.8 46.8 20.8 38.3
ZA
Naspers Ltd
JSE:NPN
756.3B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
199.5B USD 1.5 17 10.7 10.7
CN
Pinduoduo Inc
NASDAQ:PDD
139.3B USD 2.7 9.4 6.8 6.8
CN
Meituan
HKEX:3690
856.7B HKD 2.5 25.2 21.6 21.6
AR
Mercadolibre Inc
NASDAQ:MELI
87.8B USD 4.6 61.1 32.4 42.1
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4.6 61.1 32.4 42.1
NL
Prosus NV
AEX:PRX
84.7B EUR 14.9 11.2 2 172.7 2 172.7
US
DoorDash Inc
NASDAQ:DASH
72.1B USD 7.1 -419.3 219.5 -275.2
CN
JD.Com Inc
HKEX:9618
381.2B HKD 0.3 10.3 6.1 6.1
P/S Multiple
Revenue Growth P/S to Growth
US
G
Grove Collaborative Holdings Inc
NYSE:GROV
Average P/S: 4.2
0.3
-5%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.8
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
10%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
8%
0.2
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
35%
0.1
CN
Meituan
HKEX:3690
2.5
17%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
30%
0.2
UY
MercadoLibre Inc
BMV:MELIN
4.6
30%
0.2
NL
Prosus NV
AEX:PRX
14.9
12%
1.2
US
D
DoorDash Inc
NASDAQ:DASH
7.1
20%
0.4
CN
JD.Com Inc
HKEX:9618
0.3
6%
0.1
P/E Multiple
Earnings Growth PEG
US
G
Grove Collaborative Holdings Inc
NYSE:GROV
Average P/E: 30.3
Negative Multiple: -2.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
46.8
39%
1.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17
35%
0.5
CN
Pinduoduo Inc
NASDAQ:PDD
9.4
39%
0.2
CN
Meituan
HKEX:3690
25.2
67%
0.4
AR
Mercadolibre Inc
NASDAQ:MELI
61.1
48%
1.3
UY
MercadoLibre Inc
BMV:MELIN
61.1
47%
1.3
NL
Prosus NV
AEX:PRX
11.2
15%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -419.3 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.3
4%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
G
Grove Collaborative Holdings Inc
NYSE:GROV
Average EV/EBITDA: 280.3
Negative Multiple: -3.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
20.8
33%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
162%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.7
13%
0.8
CN
Pinduoduo Inc
NASDAQ:PDD
6.8
45%
0.2
CN
Meituan
HKEX:3690
21.6
63%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
32.4
33%
1
UY
MercadoLibre Inc
BMV:MELIN
32.4
33%
1
NL
Prosus NV
AEX:PRX
2 172.7
N/A N/A
US
D
DoorDash Inc
NASDAQ:DASH
219.5
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.1
20%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
G
Grove Collaborative Holdings Inc
NYSE:GROV
Average EV/EBIT: 292.5
Negative Multiple: -1.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
38.3
39%
1
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.7
16%
0.7
CN
Pinduoduo Inc
NASDAQ:PDD
6.8
46%
0.1
CN
Meituan
HKEX:3690
21.6
85%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
42.1
36%
1.2
UY
MercadoLibre Inc
BMV:MELIN
42.1
36%
1.2
NL
Prosus NV
AEX:PRX
2 172.7
N/A N/A
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -275.2 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.1
22%
0.3