Company Valuation: Groupon, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 684.6 261.2 409 483.2 717.7 849.5 - -
Change - -61.85% 56.61% 18.14% 48.54% 18.37% - -
Enterprise Value (EV) 1 509.3 289.1 539.1 504 767.7 869.2 786.6 698.5
Change - -43.23% 86.46% -6.51% 52.33% 13.22% -9.5% -11.2%
P/E 6.29x -1.09x -7.25x -8.05x -8.47x -133x 24.8x 18.4x
PBR 3.28x 30.9x -10.1x - - - - -
PEG - 0x 0.1x 0.5x -0.2x 1.4x -0x 0.5x
Capitalization / Revenue 0.71x 0.44x 0.79x 0.98x 1.44x 1.64x 1.52x 1.39x
EV / Revenue 0.53x 0.48x 1.05x 1.02x 1.54x 1.68x 1.4x 1.15x
EV / EBITDA 3.56x -19.1x 9.72x 7.27x 11.1x 11.3x 7.67x 5.7x
EV / EBIT -109x -1.72x -29.5x 57.3x 32.5x 108x 18.6x 11.1x
EV / FCF -2.93x -1.68x -6.79x 10.3x 15.4x 12.5x 7.02x 4.09x
FCF Yield -34.1% -59.5% -14.7% 9.74% 6.5% 8.02% 14.3% 24.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.68 -7.88 -1.77 -1.51 -2.08 -0.16 0.86 1.16
Distribution rate - - - - - - - -
Net sales 1 967.1 599.1 514.9 492.6 498.4 518.6 560.3 609.6
EBITDA 1 143.2 -15.11 55.45 69.3 69.3 77.16 102.6 122.5
EBIT 1 -4.655 -167.8 -18.25 8.794 23.64 8.051 42.26 63.09
Net income 1 118.7 -237.6 -55.41 -59.03 -83.52 -5.013 35.5 53.21
Net Debt 1 -175.3 27.95 130.1 20.77 49.97 19.67 -62.88 -151
Reference price 2 23.16 8.58 12.84 12.15 17.61 21.30 21.30 21.30
Nbr of stocks (in thousands) 29,560 30,437 31,853 39,768 40,755 40,665 - -
Announcement Date 28/02/22 16/03/23 15/03/24 11/03/25 10/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-130.56x1.68x11.26x - 849M
-5.43x0.37x-9.69x - 143M
Average -67.99x 1.02x 0.79x 496.16M
Weighted average by Cap. -112.55x 1.49x 8.25x

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. GRPN Stock
  4. Valuation Groupon, Inc.