investorscraft@gmail.com

Intrinsic ValueGroupon, Inc. (GRPN)

Previous Close$14.15
Intrinsic Value
Upside potential
Previous Close
$14.15

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

Groupon, Inc. operates as a global e-commerce marketplace connecting consumers with local merchants through discounted offers. The company primarily generates revenue by taking a commission on deals sold across categories such as dining, travel, and retail. Groupon’s model relies on driving traffic to its platform while maintaining relationships with small and medium-sized businesses seeking customer acquisition. Despite its early dominance in the daily deals space, the company faces intense competition from larger e-commerce players and shifting consumer preferences toward seamless digital experiences. Groupon’s market position has weakened over time, with challenges in scaling its core business and adapting to evolving digital advertising trends. The company has attempted to pivot toward a broader local commerce platform, but execution risks and margin pressures persist.

Revenue Profitability And Efficiency

Groupon reported revenue of $492.6 million for FY 2024, reflecting ongoing declines in its core deals business. The company posted a net loss of $59.0 million, with diluted EPS of -$1.51, underscoring persistent profitability challenges. Operating cash flow was $55.9 million, supported by working capital adjustments, while capital expenditures totaled $15.3 million, indicating modest reinvestment needs. Margins remain pressured by high customer acquisition costs and competitive pricing dynamics.

Earnings Power And Capital Efficiency

Groupon’s earnings power is constrained by declining active customer counts and reduced merchant participation. The company’s capital efficiency metrics are subpar, with low returns on invested capital due to shrinking revenue and high fixed costs. Free cash flow generation is volatile, heavily influenced by seasonal demand and marketing spend. Structural challenges in scaling its platform limit sustainable earnings improvement without significant operational restructuring.

Balance Sheet And Financial Health

Groupon’s balance sheet shows $228.8 million in cash and equivalents against $252.9 million in total debt, indicating a manageable liquidity position. However, the lack of consistent profitability raises concerns about long-term solvency. The company has no dividend obligations, preserving cash for operations. Leverage ratios are elevated relative to earnings, requiring careful monitoring of covenant compliance and refinancing risks.

Growth Trends And Dividend Policy

Groupon’s revenue trends reflect secular declines in its legacy deals business, with limited visibility into sustainable growth drivers. The company has not paid dividends, prioritizing cash preservation. Management’s focus has shifted toward cost rationalization and selective market exits, but top-line stabilization remains elusive. Without meaningful innovation or acquisitions, growth prospects appear muted in the near term.

Valuation And Market Expectations

The market assigns a discounted valuation to Groupon, reflecting skepticism about its turnaround potential. Persistent losses and competitive pressures justify the low earnings multiples. Investor expectations are subdued, with limited catalysts for re-rating absent a successful pivot or strategic transaction. The stock’s performance hinges on execution against restructuring goals and margin recovery.

Strategic Advantages And Outlook

Groupon’s primary advantage lies in its established merchant network and brand recognition, though these are eroding over time. The outlook remains uncertain, with execution risks outweighing potential upside. Success depends on streamlining operations, improving tech infrastructure, and reigniting merchant engagement. Without decisive action, the company risks further marginalization in the crowded e-commerce landscape.

Sources

Company 10-K, Bloomberg

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