Grove Collaborative Holdings, Inc. (GROV) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Grove Collaborative Holdings, Inc. (US:GROV), trading at 1.08. In 2025, Grove Collaborative Holdings, Inc. generated $173.72 Million in revenue and -$8.12 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Grove Collaborative Holdings, Inc. is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 1.08
- Recent Revenue (2025): $173.72 Million
- Free Cash Flow (2025): -$8.12 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.