GRPN - NASDAQ

Groupon, Inc.

Groupon, Inc.

GRPNยทNASDAQ

$17.35

-7.7%
Communication ServicesInternet Content & Information

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.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$659.02M
EPS-2.0800
P/E Ratio-8.34
Earnings Date08/05/2026
Groupon, Inc.

Groupon, Inc. Fair Value Envelope

GRPN ยท NASDAQ

Our analysis suggests that GRPN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $17.35, this represents a potential HIDDEN relative to our calculated worth for Groupon, Inc..

HIDDEN
Intrinsic Value
Current Price: $17.35

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$5.9B
+ Cash & Equivalents$296.1M
Firm Value$6.2B
- Debt$349.6M
Equity Value$5.9B
/ Shares Outstanding40,753,889B
DCF Value$144
UNDERVALUED BY 730%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$80.5M
$100.4M
$125.3M
$156.4M
$195.2M
$243.6M
$304.0M
$379.3M
$473.4M
$590.7M
Maintenance CapEx
-$3.6M
-$4.6M
-$5.7M
-$7.1M
-$8.9M
-$11.0M
-$13.8M
-$17.2M
-$21.5M
-$26.8M
Owner Earnings
$76.8M
$95.9M
$119.7M
$149.3M
$186.3M
$232.5M
$290.2M
$362.1M
$451.9M
$563.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$71.1M
$82.2M
$95.0M
$109.8M
$126.8M
$146.5M
$169.3M
$195.6M
$226.1M
$261.2M
Terminal Value represents 75.0% of Enterprise Value

Related Guides

Blog Categories

Continue your GRPN research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.