
GrowGeneration Corp
NASDAQ:GRWG

Intrinsic Value
The intrinsic value of one
GRWG
stock under the Base Case scenario is
1.63
USD.
Compared to the current market price of 1.1 USD,
GrowGeneration Corp
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
GrowGeneration Corp
Fundamental Analysis


Revenue & Expenses Breakdown
GrowGeneration Corp
Balance Sheet Decomposition
GrowGeneration Corp
Current Assets | 109m |
Cash & Short-Term Investments | 52.6m |
Receivables | 8m |
Other Current Assets | 48.4m |
Non-Current Assets | 55m |
PP&E | 45m |
Intangibles | 8.9m |
Other Non-Current Assets | 1.2m |
Free Cash Flow Analysis
GrowGeneration Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
GrowGeneration Corp
Revenue
|
176.7m
USD
|
Cost of Revenue
|
-129.1m
USD
|
Gross Profit
|
47.6m
USD
|
Operating Expenses
|
-85.6m
USD
|
Operating Income
|
-38m
USD
|
Other Expenses
|
-11.3m
USD
|
Net Income
|
-49.3m
USD
|
GRWG Profitability Score
Profitability Due Diligence
GrowGeneration Corp's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

Score
GrowGeneration Corp's profitability score is 16/100. 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.

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
According to Wall Street analysts, the average 1-year price target for
GRWG
is 3.14 USD
with a low forecast of 1.26 USD and a high forecast of 4.2 USD.
Dividends
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?
The intrinsic value of one
GRWG
stock under the Base Case scenario is
1.63
USD.
Compared to the current market price of 1.1 USD,
GrowGeneration Corp
is
Undervalued by 33%.