G

Grove Collaborative Holdings Inc
NYSE:GROV

Watchlist Manager
Grove Collaborative Holdings Inc
NYSE:GROV
Watchlist
Price: 1.18 USD 1.72% Market Closed
Market Cap: 47.5m USD

Relative Value

The Relative Value of one GROV stock under the Base Case scenario is 1.91 USD. Compared to the current market price of 1.18 USD, Grove Collaborative Holdings Inc is Undervalued by 38%.

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.

GROV Relative Value
Base Case
1.91 USD
Undervaluation 38%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
60
Median 3Y
0.3
Median 5Y
0.3
Industry
0.5
Forward
0.2
vs History
vs Industry
Median 3Y
-2
Median 5Y
-2.5
Industry
16.6
Forward
-2.4
vs History
vs Industry
Median 3Y
-5
Median 5Y
-5.8
Industry
8
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-4.1
Industry
16.2
vs History
60
vs Industry
16
Median 3Y
3.7
Median 5Y
3.4
Industry
1.6
vs History
72
vs Industry
72
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
Forward
0.2
vs History
72
vs Industry
85
Median 3Y
0.4
Median 5Y
0.4
Industry
2.2
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-3.4
Industry
8.3
Forward
12.3
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-2.3
Industry
12.5
Forward
-2
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-4.5
Industry
9.3
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-3.9
Industry
13
vs History
64
vs Industry
33
Median 3Y
1.2
Median 5Y
1.1
Industry
1

Multiples Across Competitors

GROV Competitors Multiples
Grove Collaborative Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Grove Collaborative Holdings Inc
NYSE:GROV
46.9m USD 0.2 -1.7 -2.4 -1.4
US
Amazon.com Inc
NASDAQ:AMZN
2T USD 3.1 30.9 15.7 27.9
ZA
Naspers Ltd
JSE:NPN
1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
300.2B USD 2.2 18 14.5 14.5
CN
PDD Holdings Inc
NASDAQ:PDD
152.6B USD 2.8 9.8 7.1 7.1
AR
Mercadolibre Inc
NASDAQ:MELI
121.6B USD 5.9 63.7 36.1 44.6
NL
Prosus NV
AEX:PRX
103B EUR 19.7 14.8 2 900.4 2 900.4
UY
MercadoLibre Inc
BMV:MELIN
2.2T MXN 5.4 59 33.4 41.2
CN
Meituan
HKEX:3690
854.9B HKD 2.4 22.2 20.3 20.3
US
DoorDash Inc
NASDAQ:DASH
82.1B USD 7.3 242.2 91.6 291.2
CN
JD.Com Inc
HKEX:9618
382B HKD 0.3 8.6 4.7 4.7
P/E Multiple
Earnings Growth PEG
US
G
Grove Collaborative Holdings Inc
NYSE:GROV
Average P/E: 52.1
Negative Multiple: -1.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
30.9
19%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
18
37%
0.5
CN
PDD Holdings Inc
NASDAQ:PDD
9.8
16%
0.6
AR
Mercadolibre Inc
NASDAQ:MELI
63.7
32%
2
NL
Prosus NV
AEX:PRX
14.8
18%
0.8
UY
MercadoLibre Inc
BMV:MELIN
59
32%
1.8
CN
Meituan
HKEX:3690
22.2
29%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
242.2
170%
1.4
CN
JD.Com Inc
HKEX:9618
8.6
15%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
G
Grove Collaborative Holdings Inc
NYSE:GROV
Average EV/EBITDA: 347.1
Negative Multiple: -2.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
15.7
26%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
205%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.5
17%
0.9
CN
PDD Holdings Inc
NASDAQ:PDD
7.1
22%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
36.1
29%
1.2
NL
Prosus NV
AEX:PRX
2 900.4
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
33.4
29%
1.2
CN
Meituan
HKEX:3690
20.3
41%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
91.6
97%
0.9
CN
JD.Com Inc
HKEX:9618
4.7
26%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
G
Grove Collaborative Holdings Inc
NYSE:GROV
Average EV/EBIT: 372.4
Negative Multiple: -1.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
27.9
21%
1.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.5
21%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
7.1
27%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
44.6
32%
1.4
NL
Prosus NV
AEX:PRX
2 900.4
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.2
32%
1.3
CN
Meituan
HKEX:3690
20.3
34%
0.6
US
D
DoorDash Inc
NASDAQ:DASH
291.2
294%
1
CN
JD.Com Inc
HKEX:9618
4.7
15%
0.3