GrowGeneration Corp
NASDAQ:GRWG

Watchlist Manager
GrowGeneration Corp Logo
GrowGeneration Corp
NASDAQ:GRWG
Watchlist
Price: 1.01 USD 1.32% Market Closed
Market Cap: 60.1m USD

Relative Value

The Relative Value of one GRWG stock under the Base Case scenario is 1.62 USD. Compared to the current market price of 1.01 USD, GrowGeneration Corp is Undervalued by 37%.

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.

GRWG Relative Value
Base Case
1.62 USD
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
55
Median 3Y
0.7
Median 5Y
0.8
Industry
0.6
Forward
0.4
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-1.4
Industry
17.1
Forward
-2.3
vs History
vs Industry
1
Median 3Y
11.7
Median 5Y
11.7
Industry
8.3
vs History
vs Industry
20
Median 3Y
-16.6
Median 5Y
-25.9
Industry
17.1
vs History
96
vs Industry
73
Median 3Y
0.9
Median 5Y
1.1
Industry
1.6
vs History
96
vs Industry
90
Median 3Y
0.4
Median 5Y
0.6
Industry
0.7
Forward
0
vs History
96
vs Industry
89
Median 3Y
1.5
Median 5Y
2.1
Industry
2.3
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-0.9
Industry
8.4
Forward
-0.9
vs History
vs Industry
Median 3Y
-1.9
Median 5Y
-0.8
Industry
12.8
Forward
-0.2
vs History
vs Industry
3
Median 3Y
7.7
Median 5Y
7.6
Industry
9.7
vs History
vs Industry
37
Median 3Y
-9.8
Median 5Y
-15.5
Industry
13.7
vs History
96
vs Industry
89
Median 3Y
0.6
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

GRWG Competitors Multiples
GrowGeneration Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
GrowGeneration Corp
NASDAQ:GRWG
59.6m USD 0.3 -1.2 -0.4 -0.2
US
Home Depot Inc
NYSE:HD
369.4B USD 2.3 25.2 16.3 19.3
US
Lowe's Companies Inc
NYSE:LOW
127.9B USD 1.5 18.7 12.6 15
ZA
Italtile Ltd
JSE:ITE
12.2B Zac 0 0 0 0
US
Floor & Decor Holdings Inc
NYSE:FND
8.8B USD 2 43.1 17.8 33.9
UK
Kingfisher PLC
LSE:KGF
5.3B GBP 0.4 28.5 5.2 10.6
MY
Mr DIY Group M Bhd
KLSE:MRDIY
16.1B MYR 3.4 26.9 14.1 19.6
ZA
Cashbuild Ltd
JSE:CSB
3.4B Zac 0 0 0 0
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.2B USD 2.9 22.7 12 16.8
TH
Home Product Center PCL
SET:HMPRO
83.5B THB 1.2 12.9 7.6 10.6
SE
Clas Ohlson AB
STO:CLAS B
20.4B SEK 1.8 23.1 17.5 17.5
P/E Multiple
Earnings Growth PEG
US
GrowGeneration Corp
NASDAQ:GRWG
Average P/E: 25.1
Negative Multiple: -1.2
N/A N/A
US
Home Depot Inc
NYSE:HD
25.2
4%
6.3
US
Lowe's Companies Inc
NYSE:LOW
18.7
6%
3.1
ZA
I
Italtile Ltd
JSE:ITE
Not Available
9%
N/A
US
Floor & Decor Holdings Inc
NYSE:FND
43.1
13%
3.3
UK
Kingfisher PLC
LSE:KGF
28.5
41%
0.7
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
26.9
12%
2.2
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
58%
N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
22.7
12%
1.9
TH
H
Home Product Center PCL
SET:HMPRO
12.9
7%
1.8
SE
Clas Ohlson AB
STO:CLAS B
23.1
3%
7.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
GrowGeneration Corp
NASDAQ:GRWG
Average EV/EBITDA: 12.9
Negative Multiple: -0.4
N/A N/A
US
Home Depot Inc
NYSE:HD
16.3
5%
3.3
US
Lowe's Companies Inc
NYSE:LOW
12.6
3%
4.2
ZA
I
Italtile Ltd
JSE:ITE
Not Available
6%
N/A
US
Floor & Decor Holdings Inc
NYSE:FND
17.8
14%
1.3
UK
Kingfisher PLC
LSE:KGF
5.2
N/A N/A
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
14.1
5%
2.8
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
13%
N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
12
5%
2.4
TH
H
Home Product Center PCL
SET:HMPRO
7.6
3%
2.5
SE
Clas Ohlson AB
STO:CLAS B
17.5
23%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
GrowGeneration Corp
NASDAQ:GRWG
Average EV/EBIT: 17.9
Negative Multiple: -0.2
N/A N/A
US
Home Depot Inc
NYSE:HD
19.3
4%
4.8
US
Lowe's Companies Inc
NYSE:LOW
15
4%
3.8
ZA
I
Italtile Ltd
JSE:ITE
Not Available
6%
N/A
US
Floor & Decor Holdings Inc
NYSE:FND
33.9
16%
2.1
UK
Kingfisher PLC
LSE:KGF
10.6
N/A N/A
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
19.6
5%
3.9
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
34%
N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
16.8
5%
3.4
TH
H
Home Product Center PCL
SET:HMPRO
10.6
3%
3.5
SE
Clas Ohlson AB
STO:CLAS B
17.5
5%
3.5