US · GRWG
GrowGeneration Corp.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Greenwood Village, CO 80111
- Website
- growgeneration.com
Price · as of 2024-12-31
$1.30
Market cap 67.62M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $55.08 | +4,136.92% |
| Intrinsic Value(DCF) | $0.46 | -64.62% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $6.22 | +378.23% |
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 | $0.00 | $0.00 | |||
| 2016 | $0.13 | $0.00 | |||
| 2017 | $4.64 | $37.19 | $12,936.98 | $0.00 | $0.00 |
| 2018 | $2.76 | $52.37 | $20,506.81 | $0.00 | $0.00 |
| 2019 | $4.71 | $57.97 | $195,218.92 | $1.27 | $7.07 |
| 2020 | $48.95 | $88.68 | $962,034.10 | $6.39 | $17.52 |
| 2021 | $8.44 | $687.79 | $134,253.81 | $5.23 | $26.21 |
| 2022 | $3.74 | $38.33 | $11.13 | $0.00 | $66.19 |
| 2023 | $2.18 | $31.24 | $0.00 | $0.00 | $7.49 |
| 2024 | $1.14 | $55.08 | $0.00 | $0.00 | $6.22 |
AI valuation
Our deep-learning model estimates GrowGeneration Corp.'s (GRWG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $55.08
- Current price
- $1.30
- AI upside
- +4,136.92%
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
$0.46
-64.62% upside
Graham-Dodd
—
— upside
Graham Formula
$6.22
+378.23% 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 |
| GRWG | GrowGeneration Corp. | $1.30 | 67.62M | +4,137% | -65% | — | +378% | -1.39 | 0.57 | 0.36 | -1.65 | -17.55 | 0.63 | 23.15% | -27.52% | -26.21% | -33.74% | -41.32% | -23.95% | 0.31 | -742.46 | 4.66 | 2.67 | -0.32 | 789.00% | -1639.00% | -2843.00% | -5.51% | -0.07 | -3.00% | 0.00% | 0.00% | 13.39% | -0.95 | -13.02 | 0.26 | -0.58 |
| DLTH | Duluth Holdings Inc. | $2.15 | 78.96M | +3,355% | -67% | — | — | -1.38 | 0.33 | 0.10 | -49.98 | -0.38 | 0.33 | 49.23% | -5.88% | -6.97% | -21.38% | -10.21% | -9.25% | 0.89 | -8.09 | 1.49 | 0.06 | -36.27 | 36786.00% | -310.00% | 14245.00% | -41.80% | -0.13 | -7.00% | 0.00% | 0.00% | 0.98% | -5.97 | -8.72 | 0.35 | 1.66 |
| FLL | Full House Resorts, Inc. | $2.25 | 81.09M | +1,063% | +59% | — | — | -3.67 | 3.69 | 0.51 | 14.94 | -6.01 | -1.99 | 51.32% | 0.94% | -13.93% | -68.73% | 0.51% | -5.97% | 13.03 | 0.06 | 0.79 | 0.67 | 11.44 | 6111.00% | 2116.00% | -6931.00% | -25.95% | 0.21 | -7.14% | 0.00% | 0.00% | 0.00% | 231.55 | -16.44 | 2.18 | 0.41 |
| IRBT | iRobot Corporation | $0.05 | 1.72M | +55,270% | +5,141% | — | +129,652% | -1.44 | 3.42 | 0.31 | -2.96 | — | -1.92 | 20.88% | -15.10% | -21.34% | -112.92% | -51.51% | -23.29% | 3.71 | -4.66 | 1.32 | 0.84 | -0.91 | -5531.00% | -2344.00% | -7166.00% | -15.91% | -0.15 | -16.68% | 0.00% | 0.00% | 0.00% | -2.94 | -9.07 | 0.44 | 0.42 |
| KNDI | Kandi Technologies Group,… | $1.01 | 86.85M | +9,768% | -39% | -27% | — | -2.52 | 0.37 | 1.01 | -5.19 | — | 0.42 | 30.78% | -53.92% | -39.58% | -13.61% | -17.99% | -10.51% | 0.25 | -31.32 | 2.95 | 1.78 | -1.45 | -59010000.00% | 321.00% | -8361.00% | -14.62% | -0.15 | -4.91% | 0.00% | 0.00% | 3.06% | -2.48 | -9.08 | 1.34 | 0.79 |
| LAZR | Luminar Technologies, Inc… | $0.06 | 4.54M | +9,482% | +3,115% | — | — | -0.57 | -0.71 | 2.08 | -2.10 | — | -0.65 | -34.07% | -577.01% | -362.28% | 122.61% | -312.93% | -62.25% | -2.42 | -16.09 | 4.05 | 3.63 | -1.86 | -6047.00% | 805.00% | 464.00% | -179.77% | -4.57 | -203.20% | 0.00% | 0.00% | 45.79% | -1.17 | -1.81 | 6.75 | -11.06 |
| PRPL | Purple Innovation, Inc. | $0.70 | 75.23M | +3,611% | -57% | — | — | -0.81 | 3.93 | 0.16 | -4.61 | — | 7.01 | 37.13% | -18.89% | -20.07% | -144.67% | -47.17% | -28.09% | 7.83 | -5.26 | 1.25 | 0.61 | -2.86 | -2222.00% | -444.00% | -6410.00% | -31.65% | -0.18 | -12.84% | 0.00% | 0.00% | 0.00% | -2.26 | -8.30 | 0.43 | -1.75 |
| QVCGA | QVC Group Inc. | $3.02 | 23.82M | +3,140% | +85% | — | — | -0.09 | -0.11 | 0.01 | 4.46 | -0.01 | -0.02 | 35.00% | -8.06% | -12.85% | 426.62% | -17.58% | -12.13% | -5.73 | -1.73 | 1.21 | 0.75 | 4.35 | 76962.00% | -804.00% | -4983.00% | 260.64% | 0.19 | 6.49% | 3.61% | -0.30% | 161.44% | -5.90 | 16.51 | 0.48 | 0.71 |
| RRGB | Red Robin Gourmet Burgers… | $5.03 | 90.36M | +528% | -63% | — | — | -3.52 | -0.77 | 0.07 | 10.66 | — | -0.71 | 67.95% | 0.23% | -1.92% | 24.43% | 0.65% | -3.87% | -4.83 | 0.11 | 0.45 | 0.20 | 9.14 | -7343.00% | -307.00% | -13278.00% | 7.59% | 0.19 | 1.45% | 0.00% | 0.00% | 74.35% | 206.45 | 92.54 | 0.48 | 1.57 |
| SPWH | Sportsman's Warehouse Hol… | $1.18 | 45.41M | +2,381% | -53% | +54% | — | -1.60 | 0.22 | 0.04 | 23.35 | -12.33 | 0.23 | 30.93% | -1.52% | -2.76% | -13.22% | -2.55% | -3.80% | 1.93 | -1.49 | 1.29 | 0.02 | 20.90 | 1299.00% | -702.00% | -17091.00% | 37.02% | 0.12 | 2.74% | 0.00% | 0.00% | 49.99% | -27.71 | 25.79 | 0.42 | 1.75 |
| THCH | TH International Limited | $2.14 | 68.56M | +130% | -41% | — | +161% | -1.60 | -0.88 | 0.53 | -9.21 | — | -0.78 | 15.35% | -25.09% | -29.62% | 72.62% | -33.32% | -24.37% | -2.23 | -15.55 | 0.27 | 0.22 | -6.48 | -5528.00% | -1172.00% | -7083.00% | -19.37% | -0.03 | -13.60% | 0.00% | 0.00% | 0.00% | -7.03 | -17.21 | 1.76 | -2.91 |
About GrowGeneration Corp.
GrowGeneration Corp., through its subsidiaries, owns and operates retail hydroponic and organic gardening stores in the United States. It engages in the marketing and distribution of nutrients, growing media, advanced indoor and greenhouse lighting, environmental control systems, vertical benching, and accessories for hydroponic gardening, as well as other indoor and outdoor growing products. The company serves commercial and urban cultivators growing specialty crops, including organics, greens, and plant-based medicines. As of March 01, 2022, it operated a chain of 63 stores, which includes 23 in California, 8 in Colorado, 7 in Michigan, 5 in Maine, 6 in Oklahoma, 4 in Oregon, 3 in Washington, 2 in Nevada, 1 in Arizona, 1 in Rhode Island, 1 in Florida, 1 in Massachusetts, and 1 in New Mexico, as well as growgeneration.com, an online superstore for cultivators. The company was formerly known as Easylife Corp. GrowGeneration Corp. was founded in 2008 and is based in Greenwood Village, Colorado.
- CEO
- Darren Lampert
- Employees
- 289
- Beta
- 2.40
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.46 ÷ $1.30) − 1 = -64.62% (DCF, example).