
Groupon Inc
NASDAQ:GRPN

Intrinsic Value
The intrinsic value of one
GRPN
stock under the Base Case scenario is
16.69
USD.
Compared to the current market price of 26.75 USD,
Groupon Inc
is
Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Groupon Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Groupon Inc
Balance Sheet Decomposition
Groupon Inc
Current Assets | 311m |
Cash & Short-Term Investments | 226.8m |
Receivables | 34.4m |
Other Current Assets | 49.8m |
Non-Current Assets | 297.1m |
Long-Term Investments | 74.8m |
PP&E | 22m |
Intangibles | 183m |
Other Non-Current Assets | 17.3m |
Free Cash Flow Analysis
Groupon Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Groupon Inc
Revenue
|
486.7m
USD
|
Cost of Revenue
|
-46.6m
USD
|
Gross Profit
|
440m
USD
|
Operating Expenses
|
-440.7m
USD
|
Operating Income
|
-629k
USD
|
Other Expenses
|
-39m
USD
|
Net Income
|
-39.6m
USD
|
GRPN Profitability Score
Profitability Due Diligence
Groupon Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

Score
Groupon Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
GRPN Solvency Score
Solvency Due Diligence
Groupon Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Score
Groupon Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRPN Price Targets Summary
Groupon Inc
According to Wall Street analysts, the average 1-year price target for
GRPN
is 18.87 USD
with a low forecast of 9.09 USD and a high forecast of 25.2 USD.
Dividends
Current shareholder yield for GRPN 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
GRPN
stock under the Base Case scenario is
16.69
USD.
Compared to the current market price of 26.75 USD,
Groupon Inc
is
Overvalued by 38%.