Groupon Inc
NASDAQ:GRPN

Watchlist Manager
Groupon Inc Logo
Groupon Inc
NASDAQ:GRPN
Watchlist
Price: 30.34 USD Market Closed
Market Cap: 1.2B USD

Relative Value

The Relative Value of one GRPN stock under the Base Case scenario is 14.47 USD. Compared to the current market price of 30.34 USD, Groupon Inc is Overvalued by 52%.

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
14.47 USD
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
19
Median 3Y
0.8
Median 5Y
0.7
Industry
0.6
Forward
2.4
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-2.7
Industry
17.3
Forward
74.3
vs History
6
vs Industry
22
Median 3Y
-1.5
Median 5Y
-1.5
Industry
8.4
vs History
7
vs Industry
6
Median 3Y
-1.4
Median 5Y
-1.3
Industry
17.7
vs History
4
vs Industry
2
Median 3Y
9.4
Median 5Y
7.8
Industry
1.7
vs History
1
vs Industry
20
Median 3Y
1
Median 5Y
0.7
Industry
0.7
Forward
2.3
vs History
1
vs Industry
52
Median 3Y
1.1
Median 5Y
1
Industry
2.3
vs History
11
vs Industry
12
Median 3Y
8.6
Median 5Y
8.3
Industry
8.5
Forward
15.5
vs History
vs Industry
1
Median 3Y
-3.7
Median 5Y
-3.9
Industry
12.9
Forward
67.4
vs History
6
vs Industry
24
Median 3Y
-2
Median 5Y
-2
Industry
9.8
vs History
4
vs Industry
23
Median 3Y
-1.5
Median 5Y
-1.6
Industry
13.9
vs History
1
vs Industry
21
Median 3Y
1.2
Median 5Y
1.2
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
1.2B USD 2.5 -30.5 44.8 -1 866.7
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.6 33.9 17.4 30.9
ZA
Naspers Ltd
JSE:NPN
1.2T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
302.6B USD 2.2 16.8 10.3 13.3
CN
PDD Holdings Inc
NASDAQ:PDD
165.6B USD 3 12 8.4 8.4
NL
Prosus NV
AEX:PRX
125.2B EUR 23.7 11.8 756.8 756.8
UY
MercadoLibre Inc
BMV:MELIN
2.2T MXN 4.9 57.3 31.1 38.3
AR
Mercadolibre Inc
NASDAQ:MELI
117.5B USD 4.9 57.2 31.1 38.2
US
DoorDash Inc
NASDAQ:DASH
108.5B USD 9.1 139 93.8 195.7
CN
Meituan
HKEX:3690
761.2B HKD 2 17.2 11.5 13.8
KR
Coupang Inc
NYSE:CPNG
51.8B USD 1.6 141.9 38.7 64.4
P/S Multiple
Revenue Growth P/S to Growth
US
Groupon Inc
NASDAQ:GRPN
Average P/S: 5.7
2.5
8%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
3.6
10%
0.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
16%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.2
8%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
3
13%
0.2
NL
Prosus NV
AEX:PRX
23.7
19%
1.2
UY
MercadoLibre Inc
BMV:MELIN
4.9
27%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
4.9
27%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
9.1
20%
0.5
CN
Meituan
HKEX:3690
2
15%
0.1
KR
Coupang Inc
NYSE:CPNG
1.6
15%
0.1
P/E Multiple
Earnings Growth PEG
US
Groupon Inc
NASDAQ:GRPN
Average P/E: 54.1
Negative Multiple: -30.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.9
18%
1.9
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.8
18%
0.9
CN
PDD Holdings Inc
NASDAQ:PDD
12
7%
1.7
NL
Prosus NV
AEX:PRX
11.8
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
57.3
36%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
57.2
36%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
139
163%
0.9
CN
Meituan
HKEX:3690
17.2
29%
0.6
KR
Coupang Inc
NYSE:CPNG
141.9
129%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Groupon Inc
NASDAQ:GRPN
Average EV/EBITDA: 104.4
44.8
55%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
17.4
26%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.3
14%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.4
12%
0.7
NL
Prosus NV
AEX:PRX
756.8
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
31.1
33%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
31.1
33%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
93.8
97%
1
CN
Meituan
HKEX:3690
11.5
30%
0.4
KR
Coupang Inc
NYSE:CPNG
38.7
56%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Groupon Inc
NASDAQ:GRPN
Average EV/EBIT: 128.9
Negative Multiple: -1 866.7
145%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
30.9
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.3
15%
0.9
CN
PDD Holdings Inc
NASDAQ:PDD
8.4
15%
0.6
NL
Prosus NV
AEX:PRX
756.8
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
38.3
36%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
38.2
36%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
195.7
289%
0.7
CN
Meituan
HKEX:3690
13.8
30%
0.5
KR
Coupang Inc
NYSE:CPNG
64.4
79%
0.8