US · GROV
Grove Collaborative Holdings, Inc.
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- San Francisco, CA 94111
- Website
- grove.co
Price · as of 2024-12-31
$1.16
Market cap 58.36M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.12 | +2,065.52% |
| Intrinsic Value(DCF) | $0.66 | -43.1% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $9.28 | +699.74% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $49.45 | $26.94 | $0.00 | $0.00 | $0.00 |
| 2022 | $2.11 | $27.03 | $0.00 | $0.00 | $19.53 |
| 2023 | $1.97 | $46.20 | $0.00 | $0.00 | $12.95 |
| 2024 | $1.64 | $25.12 | $0.00 | $0.00 | $9.28 |
AI valuation
Our deep-learning model estimates Grove Collaborative Holdings, Inc.'s (GROV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.12
- Current price
- $1.16
- AI upside
- +2,065.52%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.66
-43.1% upside
Graham-Dodd
—
— upside
Graham Formula
$9.28
+699.74% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GROV | Grove Collaborative Holdi… | $1.16 | 58.36M | +2,066% | -43% | — | +700% | -2.22 | 3.74 | 0.30 | -13.21 | — | 3.74 | 53.75% | -6.04% | -13.48% | -159.69% | -61.49% | -25.42% | 1.36 | -0.96 | 1.66 | 0.73 | -0.51 | -4062.00% | -2154.00% | 481.00% | -18.94% | -0.36 | -57.61% | 0.00% | 0.00% | 1.13% | -5.15 | -5.49 | 0.31 | -10.38 |
| ATPC | Agape ATP Corporation | $1.92 | 1.92M | +4,032% | +994% | — | — | -26.81 | 34.49 | 50.40 | -27.69 | -1.23 | 34.72 | 57.39% | -194.55% | -186.77% | -78.90% | -2239.72% | -55.34% | 0.19 | — | 2.48 | 1.87 | 0.71 | 217437.00% | -757.00% | 3516.00% | -4.16% | -2.43 | -2416.44% | 0.00% | 0.00% | 0.00% | -25.25 | -23.41 | 49.13 | 24.80 |
| BRFH | Barfresh Food Group, Inc. | $2.69 | 42.96M | +1,291% | -46% | — | — | -18.70 | 91.42 | 4.93 | -21.47 | — | 132.10 | 34.23% | -25.87% | -26.36% | -183.38% | -310.35% | -69.51% | 1.44 | -53.33 | 1.04 | 0.43 | -0.24 | -952.00% | 3187.00% | -2285.00% | -4.32% | -0.85 | -255.40% | 0.00% | 0.00% | 0.04% | -19.27 | -23.42 | 4.99 | -14.76 |
| DSY | Big Tree Cloud Holdings L… | $3.13 | 14.87M | +36,051% | +160% | — | +13,716% | -2.55 | 477.73 | 32.40 | -2.84 | — | -44.46 | 20.34% | -1494.30% | -1272.07% | 1476.84% | -2727.67% | -326.10% | 38.68 | -107.44 | 1.14 | 0.98 | -0.16 | -335203.00% | -6508.00% | 5927.00% | -8.45% | -1.92 | -500.00% | 0.00% | 0.00% | 0.00% | -2.30 | -12.55 | 34.37 | -10.93 |
| FARM | Farmer Bros. Co. | $1.50 | 32.59M | +10,209% | -46% | — | — | -2.98 | 0.99 | 0.13 | 19.83 | -1.15 | 1.25 | 43.51% | -0.43% | -4.24% | -32.58% | -1.54% | -8.38% | 1.23 | -0.20 | 1.20 | 0.44 | 10.28 | 25789.00% | 35.00% | -12324.00% | 15.05% | 0.23 | 6.88% | 0.00% | 0.00% | 16.22% | -61.45 | 13.80 | 0.26 | 2.03 |
| IMG | CIMG Inc. | $0.48 | 4.32M | +38,526% | +18,380,846% | +2,787% | — | — | 0.09 | 0.43 | 11.50 | — | 0.09 | 1.22% | -50.48% | -47.42% | 0.00% | 546.90% | 0.00% | 0.05 | — | 3.06 | 2.39 | -0.51 | -2965.00% | 43348.00% | 6889.00% | -400.17% | -0.76 | 1850.99% | 0.00% | — | 17.72% | 9.32 | 2.75 | -4.70 | -0.89 |
| LOCL | Local Bounti Corporation | $1.52 | 33.85M | +566% | -32% | — | — | -0.17 | -0.21 | 0.54 | -10.85 | — | -0.15 | 10.72% | -154.62% | -314.39% | 281.37% | -17.65% | -29.61% | -4.35 | -1.00 | 0.34 | 0.06 | -10.36 | -942.00% | 3840.00% | -4396.00% | -527.11% | -0.49 | -32.78% | 0.00% | 0.00% | 0.00% | -7.75 | -4.17 | 11.98 | -1.83 |
| WYHG | Wing Yip Food Holdings Gr… | $0.42 | 21.14M | +1,071% | +843% | +162% | +1,590% | 42.35 | 3.06 | 0.00 | 0.01 | 41395.82 | 3.07 | 30.08% | 10.34% | 7.26% | 7.54% | 24239.35% | 6.01% | 0.16 | — | 3.57 | 3.10 | 0.00 | 10.00% | 2379.00% | -8634.00% | 0.50% | 0.40 | 2.82% | 0.00% | 0.00% | 0.00% | 0.02 | 173.61 | 0.00 | 1489.17 |
| YQ | 17 Education & Technology… | $3.25 | 30.55M | -73% | -60% | — | — | -0.58 | 0.29 | 0.59 | 1.17 | — | 0.29 | 36.58% | -113.00% | -101.96% | -43.46% | -532.29% | -31.27% | 0.03 | — | 3.36 | 2.82 | 1.11 | -2941.00% | 1067.00% | -3774.00% | -132.23% | -0.92 | -369.91% | 0.00% | 0.00% | 0.95% | 1.10 | 1.59 | -1.25 | -27.15 |
About Grove Collaborative Holdings, Inc.
Grove Collaborative Holdings, Inc. operates as a plastic neutral consumer products retailer in the United States. It provides household cleaning, personal care, laundry, clean beauty, baby, and pet care products for households. The company is based in San Francisco, California.
- CEO
- Jeff Yurcisin
- Employees
- 339
- Beta
- 1.22
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.66 ÷ $1.16) − 1 = -43.1% (DCF, example).