investorscraft@gmail.com

Intrinsic ValueGrove Collaborative Holdings, Inc. (GROV)

Previous Close$1.47
Intrinsic Value
Upside potential
Previous Close
$1.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Grove Collaborative Holdings, Inc. operates in the consumer goods sector, specializing in sustainable household and personal care products. The company adopts a direct-to-consumer (DTC) model, leveraging e-commerce platforms to sell eco-friendly alternatives to conventional products. Its offerings span cleaning supplies, beauty items, and wellness products, all marketed under a sustainability ethos. Grove positions itself as a leader in the green consumer movement, targeting environmentally conscious shoppers through subscription services and one-time purchases. The company competes in a niche but growing segment, differentiating itself with rigorous sustainability certifications and transparent sourcing. Its market position is bolstered by increasing consumer demand for eco-conscious brands, though it faces competition from both traditional CPG giants and emerging sustainable startups.

Revenue Profitability And Efficiency

Grove Collaborative reported revenue of $203.4 million for FY 2024, reflecting its ability to scale its DTC platform. However, the company posted a net loss of $27.4 million, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $9.7 million, though capital expenditures were modest at $1.8 million, suggesting disciplined spending. The diluted EPS of -$0.0007 underscores the need for further cost optimization or revenue growth to reach breakeven.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight inefficiencies in converting revenue into earnings. With a capital expenditure of $1.8 million, Grove’s investments remain focused on sustaining operations rather than aggressive expansion. The low absolute EPS figure suggests minimal earnings power currently, requiring improved margins or higher sales volume to enhance capital efficiency.

Balance Sheet And Financial Health

Grove Collaborative holds $19.6 million in cash and equivalents, providing limited liquidity against $22.1 million in total debt. The near-parity between cash and debt raises concerns about financial flexibility, though the absence of dividends preserves cash for operational needs. The balance sheet indicates a lean structure but underscores the urgency for improved cash generation to avoid liquidity constraints.

Growth Trends And Dividend Policy

Revenue trends will depend on Grove’s ability to expand its customer base and retention rates in the competitive sustainable products market. The company does not pay dividends, reinvesting any potential cash flows into growth initiatives. Future growth may hinge on scaling subscription services or expanding product lines, but profitability remains a critical hurdle.

Valuation And Market Expectations

With a modest revenue base and persistent losses, Grove’s valuation likely reflects investor skepticism about its path to profitability. Market expectations may be tempered by the company’s niche positioning and the capital-intensive nature of DTC models. Comparable valuations in the sustainable CPG space suggest Grove trades at a discount to high-growth peers but aligns with struggling DTC firms.

Strategic Advantages And Outlook

Grove’s focus on sustainability and DTC efficiency provides a differentiated edge, but execution risks remain. The outlook depends on its ability to reduce losses while capitalizing on secular trends favoring eco-friendly products. Strategic partnerships or operational improvements could enhance its competitive position, though near-term challenges in cash flow and profitability persist.

Sources

Company filings, CIK 0001841761

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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