Grocery Outlet Holding Corp
NASDAQ:GO

Watchlist Manager
Grocery Outlet Holding Corp Logo
Grocery Outlet Holding Corp
NASDAQ:GO
Watchlist
Price: 10.51 USD 3.09%
Market Cap: 1B USD

Intrinsic Value

The intrinsic value of one GO stock under the Base Case scenario is 24.01 USD. Compared to the current market price of 10.51 USD, Grocery Outlet Holding Corp is Undervalued by 56%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GO Intrinsic Value
24.01 USD
Undervaluation 56%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Grocery Outlet Holding Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about GO?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is GO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Grocery Outlet Holding Corp.

Explain Valuation
Compare GO to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GO?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Grocery Outlet Holding Corp

Current Assets 517.5m
Cash & Short-Term Investments 52.1m
Receivables 19.2m
Other Current Assets 446.2m
Non-Current Assets 2.9B
PP&E 1.9B
Intangibles 862.9m
Other Non-Current Assets 46.3m
Current Liabilities 398.7m
Accounts Payable 196.7m
Accrued Liabilities 170.4m
Other Current Liabilities 31.6m
Non-Current Liabilities 1.8B
Long-Term Debt 481.5m
Other Non-Current Liabilities 1.3B
Efficiency

Free Cash Flow Analysis
Grocery Outlet Holding Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Grocery Outlet Holding Corp

Revenue
4.6B USD
Cost of Revenue
-3.2B USD
Gross Profit
1.4B USD
Operating Expenses
-1.3B USD
Operating Income
71.1m USD
Other Expenses
-75.6m USD
Net Income
-4.4m USD
Fundamental Scores

GO Profitability Score
Profitability Due Diligence

Grocery Outlet Holding Corp's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
ROIC is Increasing
Declining Gross Margin
43/100
Profitability
Score

Grocery Outlet Holding Corp's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

GO Solvency Score
Solvency Due Diligence

Grocery Outlet Holding Corp's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
40/100
Solvency
Score

Grocery Outlet Holding Corp's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GO Price Targets Summary
Grocery Outlet Holding Corp

Wall Street analysts forecast GO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GO is 15.89 USD with a low forecast of 12.12 USD and a high forecast of 22.05 USD.

Lowest
Price Target
12.12 USD
15% Upside
Average
Price Target
15.89 USD
51% Upside
Highest
Price Target
22.05 USD
110% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Grocery Outlet Holding Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for GO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

GO Insider Trading
Buy and sell transactions by insiders

GO News

Other Videos
What is the Intrinsic Value of one GO stock?

The intrinsic value of one GO stock under the Base Case scenario is 24.01 USD.

Is GO stock undervalued or overvalued?

Compared to the current market price of 10.51 USD, Grocery Outlet Holding Corp is Undervalued by 56%.

Back to Top