investorscraft@gmail.com

Intrinsic ValueGroupon, Inc. (G5NA.DE)

Previous Close11.31
Intrinsic Value
Upside potential
Previous Close
11.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Groupon operates as a global two-sided marketplace, connecting consumers with merchants to offer discounted deals across dining, travel, retail, and services. The company primarily generates revenue through take rates on transactions, advertising, and commissions from merchants. Despite its early dominance in the daily deals space, Groupon faces intense competition from digital platforms like Amazon, Google, and niche discount providers, which has eroded its market share. The company’s North America segment remains its core revenue driver, while international operations have struggled with profitability. Groupon’s value proposition hinges on driving foot traffic for local businesses, but its relevance has diminished as merchants adopt direct digital marketing strategies. The shift toward mobile commerce and personalized offers presents both challenges and opportunities for reinvention.

Revenue Profitability And Efficiency

Groupon reported revenue of €599.1 million in FY 2022, reflecting ongoing declines in its core marketplace business. The company posted a net loss of €234.4 million, with diluted EPS of -€7.77, underscoring persistent profitability challenges. Operating cash flow was negative at €136.0 million, exacerbated by €38.8 million in capital expenditures, signaling strained liquidity and inefficient cost management amid restructuring efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, with mounting losses eroding its ability to reinvest in growth. High operating costs relative to revenue suggest limited scalability in its current model. Groupon’s reliance on merchant partnerships for deal volume further exposes it to cyclical demand shifts, limiting earnings stability.

Balance Sheet And Financial Health

Groupon held €281.3 million in cash and equivalents against €309.2 million in total debt, indicating a tight liquidity position. The lack of dividend payouts and negative cash flow raise concerns about solvency, though the modest market cap (€360.3 million) suggests equity investors have priced in significant risks. Continued losses may necessitate further debt restructuring or equity dilution.

Growth Trends And Dividend Policy

Revenue contraction and absence of dividends reflect Groupon’s struggle to pivot beyond its legacy deals model. The company has yet to demonstrate sustainable growth drivers, with international operations particularly underperforming. Shareholders should not expect near-term dividends, as management prioritizes cost-cutting and potential strategic shifts to stabilize the business.

Valuation And Market Expectations

The market values Groupon at €360.3 million, a fraction of its peak valuation, signaling skepticism about its turnaround prospects. A beta of 0 suggests idiosyncratic risk dominates, with investors pricing the stock based on company-specific challenges rather than broader market movements. The steep losses and declining revenue justify the depressed valuation.

Strategic Advantages And Outlook

Groupon’s primary advantage lies in its established merchant network and brand recognition, but these are insufficient to offset structural declines. Success hinges on leveraging data to improve personalization and merchant ROI, though execution risks remain high. Without a clear path to profitability, the outlook remains uncertain, with potential for further downsizing or strategic acquisitions to revive growth.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount