W W Grainger Inc
NYSE:GWW

Watchlist Manager
W W Grainger Inc Logo
W W Grainger Inc
NYSE:GWW
Watchlist
Price: 1 206.65 USD 1.02% Market Closed
Market Cap: 58.8B USD
Have any thoughts about
W W Grainger Inc?
Write Note

Intrinsic Value

The intrinsic value of one GWW stock under the Base Case scenario is 798.07 USD. Compared to the current market price of 1 206.65 USD, W W Grainger Inc is Overvalued by 34%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GWW Intrinsic Value
798.07 USD
Overvaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
W W Grainger Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for GWW cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about GWW?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
W W Grainger Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about W W Grainger Inc

Provide an overview of the primary business activities
of W W Grainger Inc.

What unique competitive advantages
does W W Grainger Inc hold over its rivals?

What risks and challenges
does W W Grainger Inc face in the near future?

Summarize the latest earnings call
of W W Grainger Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for W W Grainger Inc.

Provide P/S
for W W Grainger Inc.

Provide P/E
for W W Grainger Inc.

Provide P/OCF
for W W Grainger Inc.

Provide P/FCFE
for W W Grainger Inc.

Provide P/B
for W W Grainger Inc.

Provide EV/S
for W W Grainger Inc.

Provide EV/GP
for W W Grainger Inc.

Provide EV/EBITDA
for W W Grainger Inc.

Provide EV/EBIT
for W W Grainger Inc.

Provide EV/OCF
for W W Grainger Inc.

Provide EV/FCFF
for W W Grainger Inc.

Provide EV/IC
for W W Grainger Inc.

Show me price targets
for W W Grainger Inc made by professional analysts.

What are the Revenue projections
for W W Grainger Inc?

How accurate were the past Revenue estimates
for W W Grainger Inc?

What are the Net Income projections
for W W Grainger Inc?

How accurate were the past Net Income estimates
for W W Grainger Inc?

What are the EPS projections
for W W Grainger Inc?

How accurate were the past EPS estimates
for W W Grainger Inc?

What are the EBIT projections
for W W Grainger Inc?

How accurate were the past EBIT estimates
for W W Grainger Inc?

Compare the revenue forecasts
for W W Grainger Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of W W Grainger Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of W W Grainger Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of W W Grainger Inc compared to its peers.

Compare the P/E ratios
of W W Grainger Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing W W Grainger Inc with its peers.

Analyze the financial leverage
of W W Grainger Inc compared to its main competitors.

Show all profitability ratios
for W W Grainger Inc.

Provide ROE
for W W Grainger Inc.

Provide ROA
for W W Grainger Inc.

Provide ROIC
for W W Grainger Inc.

Provide ROCE
for W W Grainger Inc.

Provide Gross Margin
for W W Grainger Inc.

Provide Operating Margin
for W W Grainger Inc.

Provide Net Margin
for W W Grainger Inc.

Provide FCF Margin
for W W Grainger Inc.

Show all solvency ratios
for W W Grainger Inc.

Provide D/E Ratio
for W W Grainger Inc.

Provide D/A Ratio
for W W Grainger Inc.

Provide Interest Coverage Ratio
for W W Grainger Inc.

Provide Altman Z-Score Ratio
for W W Grainger Inc.

Provide Quick Ratio
for W W Grainger Inc.

Provide Current Ratio
for W W Grainger Inc.

Provide Cash Ratio
for W W Grainger Inc.

What is the historical Revenue growth
over the last 5 years for W W Grainger Inc?

What is the historical Net Income growth
over the last 5 years for W W Grainger Inc?

What is the current Free Cash Flow
of W W Grainger Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for W W Grainger Inc.

Business Breakdown

W.W. Grainger Inc. is a leading distributor of industrial supplies, MRO (maintenance, repair, and operations) products, and related solutions, serving a diverse range of industries from healthcare to manufacturing. Founded in 1927, the company has established itself as a go-to source for businesses seeking to streamline their operations and minimize downtime. With a focus on delivering high-quality products and exceptional customer service, Grainger boasts a robust catalog of over 1.5 million items, including tools, lighting, safety equipment, and more. The company's strategic investments in technology and e-commerce have enabled it to maintain a competitive edge, enhancing the customer expe...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
W W Grainger Inc

Current Assets 6.2B
Cash & Short-Term Investments 1.4B
Receivables 2.3B
Other Current Assets 2.4B
Non-Current Assets 2.9B
PP&E 2.1B
Intangibles 613m
Other Non-Current Assets 172m
Current Liabilities 2.4B
Accounts Payable 1B
Accrued Liabilities 813m
Other Current Liabilities 524m
Non-Current Liabilities 3.2B
Long-Term Debt 2.3B
Other Non-Current Liabilities 949m
Efficiency

Earnings Waterfall
W W Grainger Inc

Revenue
16.9B USD
Cost of Revenue
-10.3B USD
Gross Profit
6.6B USD
Operating Expenses
-4.1B USD
Operating Income
2.6B USD
Other Expenses
-732m USD
Net Income
1.8B USD

Free Cash Flow Analysis
W W Grainger Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3 2024, Grainger reported a revenue increase of 4% and earnings per share of $9.87, up 4.7% from last year. The High-Touch Solutions segment grew 2.5%, while the Endless Assortment surged by 11.5% in constant currency. Despite a muted demand environment, the company remains optimistic, narrowing its full-year sales growth forecast to 4.5%-5.25%. Operating margins are projected to modestly decline to just above 15% in Q4. Grainger also adjusted its tax rate to approximately 23.2%, allowing for an additional $150 million in cash flow. With strategic investments and positive customer engagement, Grainger aims to maintain its competitive edge and deliver strong results.

What is Earnings Call?
Fundamental Scores

GWW Profitability Score
Profitability Due Diligence

W W Grainger Inc's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional 3-Year Average ROIC
Exceptional ROE
Positive Gross Profit
71/100
Profitability
Score

W W Grainger Inc's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

GWW Solvency Score
Solvency Due Diligence

W W Grainger Inc's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Low D/E
Long-Term Solvency
67/100
Solvency
Score

W W Grainger Inc's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GWW Price Targets Summary
W W Grainger Inc

Wall Street analysts forecast GWW stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GWW is 1 125.41 USD with a low forecast of 919.22 USD and a high forecast of 1 344 USD.

Lowest
Price Target
919.22 USD
24% Downside
Average
Price Target
1 125.41 USD
7% Downside
Highest
Price Target
1 344 USD
11% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for GWW?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for GWW is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

GWW News

Other Videos

Profile

W W Grainger Inc Logo
W W Grainger Inc

Country

United States of America

Industry

Trading Companies & Distributors

Market Cap

58.8B USD

Dividend Yield

0.66%

Description

W.W. Grainger, Inc. operates as a supplier of maintenance, repair and operating products (MRO), with operations also in Europe, Asia and Latin America. The company is headquartered in Lake Forest, Illinois and currently employs 22,700 full-time employees. The firm operates through two segments: High-Touch Solutions N.A. and Endless Assortment. The firm's High-Touch Solutions N.A. segment provides value-added MRO solutions. This segment includes the Company's businesses in the United States (U.S.), Canada, Mexico, and Puerto Rico. The Company’s Endless Assortment segment provides a streamlined and transparent online platform with one-stop shopping for products. The Endless Assortment segment includes the Company’s Zoro Tools, Inc. (Zoro) and MonotaRO Co., Ltd. (MonotaRO) online channels which operate predominately in North America, Japan, and the United Kingdom. The firm's product offering includes safety and security, material handling and storage, pumps and plumbing equipment, cleaning, and maintenance, metalworking and hand tools.

Contact

ILLINOIS
Lake Forest
100 Grainger Pkwy
+18475351000.0
www.grainger.com

IPO

1975-07-29

Employees

22 700

Officers

Chairman & CEO
Mr. Donald G. Macpherson
CFO & Senior VP
Ms. Deidra Cheeks Merriwether
Senior VP & Chief Legal Officer
Ms. Nancy L. Berardinelli-Krantz
Senior VP & President of Grainger Business Unit
Ms. Paige K. Robbins
VP, Controller & Principal Accounting Officer
Ms. Laurie R. Thomson
Senior VP & CTO
Mr. Jonny LeRoy
Show More
Vice President of Investor Relations
Mr. Kyle Bland
Managing Director of Endless Assortment Business
Mr. Masaya Suzuki
Senior Vice President of Merchandising & Supplier Management
Mr. Barry Greenhouse
VP & Chief Information Security Officer
Ms. Julie Myerholtz
Show Less

See Also

Discover More
What is the Intrinsic Value of one GWW stock?

The intrinsic value of one GWW stock under the Base Case scenario is 798.07 USD.

Is GWW stock undervalued or overvalued?

Compared to the current market price of 1 206.65 USD, W W Grainger Inc is Overvalued by 34%.

Back to Top