Groupon Inc
NASDAQ:GRPN

Watchlist Manager
Groupon Inc Logo
Groupon Inc
NASDAQ:GRPN
Watchlist
Price: 35.82 USD 2.17%
Market Cap: 1.4B USD

Relative Value

The Relative Value of one GRPN stock under the Base Case scenario is 13.81 USD. Compared to the current market price of 35.82 USD, Groupon Inc is Overvalued by 61%.

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
13.81 USD
Overvaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
19
Median 3Y
0.8
Median 5Y
0.7
Industry
0.5
Forward
2.8
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-2.7
Industry
16.8
Forward
101.4
vs History
4
vs Industry
22
Median 3Y
-1.9
Median 5Y
-1.9
Industry
8.2
vs History
6
vs Industry
6
Median 3Y
-1.4
Median 5Y
-1.3
Industry
17
vs History
3
vs Industry
2
Median 3Y
3.2
Median 5Y
5.7
Industry
1.6
vs History
0
vs Industry
20
Median 3Y
0.9
Median 5Y
0.6
Industry
0.7
Forward
2.7
vs History
0
vs Industry
52
Median 3Y
1
Median 5Y
0.9
Industry
2.3
vs History
9
vs Industry
12
Median 3Y
8.4
Median 5Y
7.8
Industry
8.3
Forward
18.2
vs History
vs Industry
1
Median 3Y
-3.7
Median 5Y
-3.9
Industry
12.7
Forward
85
vs History
4
vs Industry
24
Median 3Y
-2.1
Median 5Y
-2.1
Industry
9.6
vs History
1
vs Industry
23
Median 3Y
-1.6
Median 5Y
-1.8
Industry
13.5
vs History
0
vs Industry
21
Median 3Y
1.2
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

GRPN Competitors Multiples
Groupon Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Groupon Inc
NASDAQ:GRPN
1.4B USD 2.9 -36 53.2 -2 216.7
US
Amazon.com Inc
NASDAQ:AMZN
2.3T USD 3.6 35.4 18 32
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
264.1B USD 1.9 14.6 11.4 11.4
CN
PDD Holdings Inc
NASDAQ:PDD
147.6B USD 2.6 10.7 7 7
NL
Prosus NV
AEX:PRX
110.6B EUR 21.2 10.6 673.3 673.3
AR
Mercadolibre Inc
NASDAQ:MELI
124.8B USD 5.6 60.5 34.2 41.7
UY
MercadoLibre Inc
BMV:MELIN
2.3T MXN 5.5 60.1 33.9 41.4
US
DoorDash Inc
NASDAQ:DASH
107.2B USD 9.5 316.2 121.7 386.9
CN
Meituan
HKEX:3690
743.1B HKD 1.9 16.8 11.1 13.4
KR
Coupang Inc
NYSE:CPNG
54.3B USD 1.7 212 49.2 90.4
P/S Multiple
Revenue Growth P/S to Growth
US
Groupon Inc
NASDAQ:GRPN
Average P/S: 5.7
2.9
7%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
3.6
10%
0.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.9
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
NL
Prosus NV
AEX:PRX
21.2
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
5.6
26%
0.2
UY
MercadoLibre Inc
BMV:MELIN
5.5
26%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
9.5
19%
0.5
CN
Meituan
HKEX:3690
1.9
16%
0.1
KR
Coupang Inc
NYSE:CPNG
1.7
14%
0.1
P/E Multiple
Earnings Growth PEG
US
Groupon Inc
NASDAQ:GRPN
Average P/E: 81.9
Negative Multiple: -36
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
35.4
18%
2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.6
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
10.7
7%
1.5
NL
Prosus NV
AEX:PRX
10.6
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
36%
1.7
UY
MercadoLibre Inc
BMV:MELIN
60.1
36%
1.7
US
D
DoorDash Inc
NASDAQ:DASH
316.2
163%
1.9
CN
Meituan
HKEX:3690
16.8
29%
0.6
KR
Coupang Inc
NYSE:CPNG
212
127%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Groupon Inc
NASDAQ:GRPN
Average EV/EBITDA: 101.3
53.2
54%
1
US
Amazon.com Inc
NASDAQ:AMZN
18
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.4
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
7
22%
0.3
NL
Prosus NV
AEX:PRX
673.3
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
34.2
32%
1.1
UY
MercadoLibre Inc
BMV:MELIN
33.9
32%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
121.7
96%
1.3
CN
Meituan
HKEX:3690
11.1
30%
0.4
KR
Coupang Inc
NYSE:CPNG
49.2
55%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Groupon Inc
NASDAQ:GRPN
Average EV/EBIT: 144.2
Negative Multiple: -2 216.7
143%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
32
20%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.4
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
7
25%
0.3
NL
Prosus NV
AEX:PRX
673.3
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
41.7
36%
1.2
UY
MercadoLibre Inc
BMV:MELIN
41.4
36%
1.2
US
D
DoorDash Inc
NASDAQ:DASH
386.9
287%
1.3
CN
Meituan
HKEX:3690
13.4
30%
0.4
KR
Coupang Inc
NYSE:CPNG
90.4
77%
1.2