Grove Collaborative Holdings Inc
NYSE:GROV
Intrinsic Value
The intrinsic value of one GROV stock under the Base Case scenario is 1.91 USD. Compared to the current market price of 1.16 USD, Grove Collaborative Holdings Inc is Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Grove Collaborative Holdings Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Grove Collaborative Holdings Inc
Balance Sheet Decomposition
Grove Collaborative Holdings Inc
Current Assets | 44.9m |
Cash & Short-Term Investments | 19.6m |
Other Current Assets | 25.3m |
Non-Current Assets | 20.1m |
PP&E | 16.2m |
Other Non-Current Assets | 3.9m |
Free Cash Flow Analysis
Grove Collaborative Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Grove Collaborative Holdings Inc
Revenue
|
203.4m
USD
|
Cost of Revenue
|
-94.1m
USD
|
Gross Profit
|
109.3m
USD
|
Operating Expenses
|
-133.7m
USD
|
Operating Income
|
-24.3m
USD
|
Other Expenses
|
-3.9m
USD
|
Net Income
|
-28.3m
USD
|
GROV Profitability Score
Profitability Due Diligence
Grove Collaborative Holdings Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
Score
Grove Collaborative Holdings Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
GROV Solvency Score
Solvency Due Diligence
Grove Collaborative Holdings Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
Grove Collaborative Holdings Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GROV Price Targets Summary
Grove Collaborative Holdings Inc
According to Wall Street analysts, the average 1-year price target for GROV is 2.55 USD with a low forecast of 2.02 USD and a high forecast of 3.15 USD.
Dividends
Current shareholder yield for GROV 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 GROV stock under the Base Case scenario is 1.91 USD.
Compared to the current market price of 1.16 USD, Grove Collaborative Holdings Inc is Undervalued by 39%.