Groupon Inc
NASDAQ:GRPN

Watchlist Manager
Groupon Inc Logo
Groupon Inc
NASDAQ:GRPN
Watchlist
Price: 36.93 USD 1.34% Market Closed
Market Cap: 1.5B USD
Have any thoughts about
Groupon Inc?
Write Note

Relative Value

The Relative Value of one GRPN stock under the Base Case scenario is 13.79 USD. Compared to the current market price of 36.93 USD, Groupon Inc is Overvalued by 63%.

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
13.79 USD
Overvaluation 63%
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
2.9
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-2.7
Industry
16.7
Forward
104.4
vs History
4
vs Industry
22
Median 3Y
-1.9
Median 5Y
-1.9
Industry
8.1
vs History
6
vs Industry
6
Median 3Y
-1.4
Median 5Y
-1.3
Industry
16.9
vs History
0
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
2.8
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
8.2
Forward
18.7
vs History
vs Industry
1
Median 3Y
-3.7
Median 5Y
-3.9
Industry
12.5
Forward
87.6
vs History
4
vs Industry
24
Median 3Y
-2.1
Median 5Y
-2.1
Industry
9.5
vs History
1
vs Industry
23
Median 3Y
-1.6
Median 5Y
-1.8
Industry
13.4
vs History
0
vs Industry
21
Median 3Y
1.2
Median 5Y
1.1
Industry
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
1.5B USD 3 -37.1 54.8 -2 283.8
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.4 33.6 17.1 30.3
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
269.9B USD 1.9 15 11.7 11.7
CN
PDD Holdings Inc
NASDAQ:PDD
144.7B USD 2.6 10.5 6.8 6.8
NL
Prosus NV
AEX:PRX
115.3B EUR 22.8 17 3 364 3 364
UY
MercadoLibre Inc
BMV:MELIN
2.4T MXN 5.5 60.3 34 41.5
AR
Mercadolibre Inc
NASDAQ:MELI
123.8B USD 5.5 60.1 33.9 41.4
US
DoorDash Inc
NASDAQ:DASH
103.4B USD 9.2 305 117.1 372.4
CN
Meituan
HKEX:3690
789.6B HKD 2.1 17.8 12 14.5
KR
Coupang Inc
NYSE:CPNG
51.3B USD 1.7 200.3 46.3 85
P/S Multiple
Revenue Growth P/S to Growth
US
Groupon Inc
NASDAQ:GRPN
Average P/S: 5.8
3
7%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
3.4
10%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.9
9%
0.2
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
NL
Prosus NV
AEX:PRX
22.8
14%
1.6
UY
MercadoLibre Inc
BMV:MELIN
5.5
26%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.5
26%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
9.2
19%
0.5
CN
Meituan
HKEX:3690
2.1
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: 79.9
Negative Multiple: -37.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.6
18%
1.9
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15
20%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
10.5
7%
1.5
NL
Prosus NV
AEX:PRX
17
18%
0.9
UY
MercadoLibre Inc
BMV:MELIN
60.3
36%
1.7
AR
Mercadolibre Inc
NASDAQ:MELI
60.1
36%
1.7
US
D
DoorDash Inc
NASDAQ:DASH
305
163%
1.9
CN
Meituan
HKEX:3690
17.8
29%
0.6
KR
Coupang Inc
NYSE:CPNG
200.3
127%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Groupon Inc
NASDAQ:GRPN
Average EV/EBITDA: 369.8
54.8
54%
1
US
Amazon.com Inc
NASDAQ:AMZN
17.1
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
188%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.7
29%
0.4
CN
PDD Holdings Inc
NASDAQ:PDD
6.8
22%
0.3
NL
Prosus NV
AEX:PRX
3 364
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
34
32%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
33.9
32%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
117.1
96%
1.2
CN
Meituan
HKEX:3690
12
30%
0.4
KR
Coupang Inc
NYSE:CPNG
46.3
55%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Groupon Inc
NASDAQ:GRPN
Average EV/EBIT: 440.8
Negative Multiple: -2 283.8
143%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
30.3
20%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.7
14%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
6.8
25%
0.3
NL
Prosus NV
AEX:PRX
3 364
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.5
36%
1.2
AR
Mercadolibre Inc
NASDAQ:MELI
41.4
36%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
372.4
287%
1.3
CN
Meituan
HKEX:3690
14.5
30%
0.5
KR
Coupang Inc
NYSE:CPNG
85
77%
1.1