
Grocery Outlet Holding Corp
NASDAQ:GO

Intrinsic Value
The intrinsic value of one
GO
stock under the Base Case scenario is
23.83
USD.
Compared to the current market price of 13.45 USD,
Grocery Outlet Holding Corp
is
Undervalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Grocery Outlet Holding Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Grocery Outlet Holding Corp
Balance Sheet Decomposition
Grocery Outlet Holding Corp
Current Assets | 484.9m |
Cash & Short-Term Investments | 50.9m |
Receivables | 21.3m |
Other Current Assets | 412.7m |
Non-Current Assets | 2.8B |
PP&E | 1.9B |
Intangibles | 862.8m |
Other Non-Current Assets | 44.2m |
Free Cash Flow Analysis
Grocery Outlet Holding Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Grocery Outlet Holding Corp
Revenue
|
4.5B
USD
|
Cost of Revenue
|
-3.1B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
89.5m
USD
|
Other Expenses
|
-72.3m
USD
|
Net Income
|
17.2m
USD
|
GO Profitability Score
Profitability Due Diligence
Grocery Outlet Holding Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Grocery Outlet Holding Corp's profitability score is 47/100. 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 49/100. The higher the solvency score, the more solvent the company is.

Score
Grocery Outlet Holding Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GO Price Targets Summary
Grocery Outlet Holding Corp
According to Wall Street analysts, the average 1-year price target for
GO
is 14.67 USD
with a low forecast of 10.1 USD and a high forecast of 21 USD.
Dividends
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?
The intrinsic value of one
GO
stock under the Base Case scenario is
23.83
USD.
Compared to the current market price of 13.45 USD,
Grocery Outlet Holding Corp
is
Undervalued by 44%.