GrowGeneration Corp
NASDAQ:GRWG

Watchlist Manager
GrowGeneration Corp Logo
GrowGeneration Corp
NASDAQ:GRWG
Watchlist
Price: 1.63 USD Market Closed
Market Cap: 97.5m USD

Intrinsic Value

The intrinsic value of one GRWG stock under the Base Case scenario is 1.35 USD. Compared to the current market price of 1.63 USD, GrowGeneration Corp is Overvalued by 17%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GRWG Intrinsic Value
1.35 USD
Overvaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
GrowGeneration Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about GRWG?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is GRWG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for GrowGeneration Corp.

Explain Valuation
Compare GRWG to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GRWG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
GrowGeneration Corp

Current Assets 111.8m
Cash & Short-Term Investments 48.3m
Receivables 13.8m
Other Current Assets 49.7m
Non-Current Assets 47.8m
PP&E 40.3m
Intangibles 6.7m
Other Non-Current Assets 766k
Current Liabilities 29.3m
Accounts Payable 11.6m
Accrued Liabilities 13.5m
Other Current Liabilities 4.2m
Non-Current Liabilities 25.6m
Other Non-Current Liabilities 25.6m
Efficiency

Free Cash Flow Analysis
GrowGeneration Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
GrowGeneration Corp

Revenue
161.4m USD
Cost of Revenue
-114.6m USD
Gross Profit
46.8m USD
Operating Expenses
-74.4m USD
Operating Income
-27.6m USD
Other Expenses
-12.3m USD
Net Income
-40m USD
Fundamental Scores

GRWG Profitability Score
Profitability Due Diligence

GrowGeneration Corp's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Net Margin is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
20/100
Profitability
Score

GrowGeneration Corp's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

GRWG Solvency Score
Solvency Due Diligence

GrowGeneration Corp's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
47/100
Solvency
Score

GrowGeneration Corp's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GRWG Price Targets Summary
GrowGeneration Corp

Wall Street analysts forecast GRWG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GRWG is 2.04 USD with a low forecast of 1.52 USD and a high forecast of 2.63 USD.

Lowest
Price Target
1.52 USD
7% Downside
Average
Price Target
2.04 USD
25% Upside
Highest
Price Target
2.63 USD
61% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

GrowGeneration Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for GRWG 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

GRWG Insider Trading
Buy and sell transactions by insiders

GRWG News

Other Videos
What is the Intrinsic Value of one GRWG stock?

The intrinsic value of one GRWG stock under the Base Case scenario is 1.35 USD.

Is GRWG stock undervalued or overvalued?

Compared to the current market price of 1.63 USD, GrowGeneration Corp is Overvalued by 17%.

Back to Top