Grove Collaborative Holdings, Inc. (GROV) intrinsic value & 10-year financials
Grove Collaborative Holdings, Inc. (GROV) has a Graham intrinsic value of $5.59 per share. At $0.98 on Oct 17, 2026, the stock trades 82% below that value. Over the last 7 fiscal years revenue shrank 13.8% a year to $173.7M, with an average return on invested capital of -15139.9%.
- Graham intrinsic value
- $5.59
- Share price (Oct 17, 2026)
- $0.98
- Price vs Graham value
- 82% below
- Market cap
- $38.3M
- Revenue (FY2025)
- $173.7M
- Revenue growth (7-yr CAGR)
- -13.8%
- ROIC (10-yr avg)
- -15139.9%
- Free cash flow (FY2025)
- -$8.1M
GROV 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $173.7M | -$11.7M | -$0.34 | -$8.1M | -6.5% | 137.5% |
| FY2024 | $203.4M | -$27.4M | -$0.76 | -$11.5M | -11.1% | -90188.0% |
| FY2023 | $259.3M | -$43.2M | -$1.28 | -$11.0M | -13.6% | -230.4% |
| FY2022 | $321.5M | -$87.7M | -$0.97 | -$100.5M | -43.8% | -353.6% |
| FY2021 | $383.7M | -$135.9M | -$1.44 | -$132.9M | -33.6% | -226.4% |
| FY2020 | $364.3M | -$72.3M | -$1.22 | -$88.5M | -18.3% | 21.6% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Grove Collaborative Holdings, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Grove Collaborative Holdings, Inc. has historically struggled to out-earn its cost of capital, averaging just -154.5% ROIC.
Grove Collaborative Holdings, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Grove Collaborative Holdings, Inc. is modeled at -13.8% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $5.59 per share.