US · GRPN
Groupon, Inc.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Chicago, IL 60654
- Website
- groupon.com
Price · as of 2024-12-31
$14.89
Market cap 514.33M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $90.59 | +508.39% |
| Intrinsic Value(DCF) | $4.22 | -71.66% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | $0.00 | $0.00 | |||
| 2011 | $341.20 | $222.38 | $21,060,830.29 | $0.00 | $0.00 |
| 2012 | $109.80 | $177.82 | $216,482.36 | $8.11 | $0.00 |
| 2013 | $172.00 | $176.92 | $4,911.97 | $0.48 | $0.00 |
| 2014 | $155.40 | $150.30 | $1,463.24 | $4.76 | $0.00 |
| 2015 | $82.80 | $124.82 | $9.67 | $8.78 | $3.83 |
| 2016 | $79.60 | $123.15 | $2.42 | $0.00 | $0.00 |
| 2017 | $90.00 | $124.89 | $1.99 | $1.22 | $0.00 |
| 2018 | $67.20 | $107.87 | $6.22 | $0.01 | $0.00 |
| 2019 | $22.00 | $114.93 | $3.32 | $0.00 | $5.51 |
| 2020 | $59.32 | $152.64 | $0.00 | $0.00 | $266.71 |
| 2021 | $18.01 | $44.17 | $0.00 | $19.98 | $0.00 |
| 2022 | $5.61 | $30.58 | $0.00 | $0.00 | $222.26 |
| 2023 | $18.98 | $49.13 | $0.00 | $0.00 | $9.33 |
| 2024 | $10.54 | $90.59 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Groupon, Inc.'s (GRPN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $90.59
- Current price
- $14.89
- AI upside
- +508.39%
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
$4.22
-71.66% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| GRPN | Groupon, Inc. | $14.89 | 514.33M | +508% | -72% | — | — | -7.31 | 10.12 | 0.84 | 48.33 | — | -2.90 | 90.20% | 1.79% | -11.98% | -61428.26% | 10.89% | -9.55% | 6.20 | 1.03 | 1.03 | 0.87 | 2.66 | -1469.00% | -434.00% | -14109.00% | 9.68% | 0.18 | 49.51% | 0.00% | 0.00% | 27.39% | 49.69 | 10.93 | 0.89 | -2.14 |
| ATHM | Autohome Inc. | $19.18 | 569.68M | +126% | +36% | -59% | -33% | 16.26 | 1.10 | 3.75 | 2.55 | — | 1.33 | 78.93% | 14.26% | 25.46% | 6.78% | 147.66% | 5.32% | 0.00 | — | 5.56 | 5.47 | -1.28 | -7828.00% | -201.00% | -4802.00% | 4.67% | 0.30 | 188.48% | 5.61% | 91.20% | 6.45% | 3.17 | 2.58 | 0.45 | 5.09 |
| CCO | Clear Channel Outdoor Hol… | $2.40 | 1.2B | +992% | -60% | — | — | 47.99 | -0.35 | 0.74 | 15.83 | — | -0.29 | 42.47% | 18.97% | -6.52% | -0.70% | 9.41% | 0.57% | -1.91 | 0.77 | 1.28 | 0.91 | 13.31 | -4865.00% | 657.00% | -29829.00% | 10.46% | 0.34 | 4.04% | 0.00% | 0.00% | 53.24% | 24.54 | 60.12 | 4.66 | -1.70 |
| EVER | EverQuote, Inc. | $15.80 | 576.9M | +446% | +4,364% | +25% | +680% | 5.82 | 2.43 | 0.83 | 7.39 | 2.92 | 2.67 | 97.20% | 9.61% | 14.34% | 53.19% | 73.11% | 68.48% | 0.01 | — | 0.96 | 0.96 | -1.41 | 19886.00% | 3845.00% | 4463.00% | 15.64% | 1.09 | 99.20% | 0.00% | 0.00% | 3.64% | 7.28 | 5.37 | 0.70 | 13.87 |
| FVRR | Fiverr International Ltd. | $10.83 | 399.98M | +330% | -11% | -1% | -6% | 18.07 | 0.92 | 0.88 | 7.23 | 108.42 | 1.52 | 80.70% | -0.27% | 4.87% | 5.42% | -0.54% | 2.39% | 0.01 | — | 1.94 | 1.29 | -9.15 | 1667.00% | 1007.00% | 2712.00% | 27.41% | 0.42 | 53.41% | 0.00% | 0.00% | 128.17% | -83.07 | 0.94 | 0.23 | 1.10 |
| GETY | Getty Images Holdings, In… | $0.78 | 323.54M | +3,496% | +56% | — | +29% | 21.56 | 1.27 | 0.91 | 7.45 | 20.98 | -0.69 | 73.06% | 19.25% | 4.21% | 6.06% | 4.27% | 1.53% | 2.02 | 1.38 | 0.79 | 0.72 | 4.41 | 10277.00% | 248.00% | -1961.00% | 7.15% | 0.26 | 3.17% | 0.00% | 0.00% | 8.68% | 11.53 | 34.25 | 2.22 | 0.16 |
| MAX | MediaAlpha, Inc. | $9.94 | 652.21M | +785% | +2,851% | -85% | +64% | 21.35 | 137.37 | 0.51 | -7.04 | 82.75 | -12.11 | 14.78% | 7.02% | 2.30% | 818.63% | 26.74% | 8.28% | 37.31 | 6.96 | 1.18 | 1.15 | -1.12 | 2581.00% | 2878.00% | 4305.00% | 11.42% | 0.44 | 55.77% | 0.00% | 0.00% | 10.17% | 8.69 | 10.42 | 0.61 | 2.74 |
| NMAX | Newsmax, Inc. | $5.95 | 534.84M | — | — | — | — | — | — | — | — | — | — | 49.15% | -40.82% | -42.20% | 442.08% | -3.50% | -66.31% | -452.38 | -762.60 | 0.96 | 0.90 | -61.87 | 6757.00% | 2642.00% | 94630.00% | — | -0.40 | -2.49% | — | 0.00% | — | — | — | — | — |
| NXDR | Nextdoor Holdings, Inc. | $1.75 | 686.19M | +1,492% | -38% | -76% | — | -12.12 | 1.52 | 2.55 | -4.39 | — | 1.53 | 84.09% | -27.92% | -21.04% | -12.25% | -96.33% | -10.83% | 0.13 | — | 14.03 | 13.75 | 0.11 | -4400.00% | 419.00% | -12859.00% | 0.90% | 0.20 | 7.89% | 0.00% | 0.00% | 3.32% | -4.28 | 52.21 | 1.19 | 5.52 |
| SMWB | Similarweb Ltd. | $2.59 | 223.47M | +1,090% | -60% | — | — | -6.67 | 9.41 | 0.78 | -13.07 | -3.73 | -9.87 | 79.55% | -8.34% | -11.65% | -129.58% | 1941.02% | -13.07% | 1.86 | — | 0.76 | 0.64 | 2.00 | 17857.00% | 1308.00% | -5206.00% | 5.99% | 0.07 | -1083.53% | 0.00% | 0.00% | 2.27% | -8.08 | 14.48 | 0.67 | -1.00 |
| SSTK | Shutterstock, Inc. | $16.80 | 597.19M | +184% | -11% | — | +5% | -36.26 | 1.00 | 0.59 | 3.59 | -152.60 | -2.78 | 58.15% | 11.11% | 4.60% | -2.91% | 9.24% | -1.20% | 0.55 | 6.54 | 0.54 | 0.46 | 0.69 | 2376.00% | 584.00% | -94996.00% | 21.32% | 0.27 | 17.22% | 8.01% | -290.50% | 18.37% | 6.55 | 5.82 | 0.73 | 1.54 |
About Groupon, Inc.
Groupon, Inc., together with its subsidiaries, operates a marketplace that connects consumers to merchants. It operates in two segments, North America and International. The company sells goods or services on behalf of third-party merchants; and first-party goods inventory. It serves customers through its mobile applications and websites. The company was formerly known as ThePoint.com, Inc. and changed its name to Groupon, Inc. in October 2008. Groupon, Inc. was incorporated in 2008 and is headquartered in Chicago, Illinois.
- CEO
- Dusan Senkypl
- Employees
- 2.08K
- Beta
- -0.05
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.22 ÷ $14.89) − 1 = -71.66% (DCF, example).