W

WW Grainger Inc
XMUN:GWW

Watchlist Manager
WW Grainger Inc
XMUN:GWW
Watchlist
Price: 1 116.5 EUR 0.09%
Market Cap: 54.5B EUR
Have any thoughts about
WW Grainger Inc?
Write Note

Intrinsic Value

The intrinsic value of one GWW stock under the Base Case scenario is 701.37 EUR. Compared to the current market price of 1 116.5 EUR, WW Grainger Inc is Overvalued by 37%.

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

GWW Intrinsic Value
701.37 EUR
Overvaluation 37%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation Backtest
WW 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
Discover Undervalued Stocks
Trading Companies & Distributors Industry

Fundamental Analysis

Economic Moat
WW 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 WW Grainger Inc

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

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

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

Summarize the latest earnings call
of WW Grainger Inc.

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

Show all valuation multiples
for WW Grainger Inc.

Provide P/S
for WW Grainger Inc.

Provide P/E
for WW Grainger Inc.

Provide P/OCF
for WW Grainger Inc.

Provide P/FCFE
for WW Grainger Inc.

Provide P/B
for WW Grainger Inc.

Provide EV/S
for WW Grainger Inc.

Provide EV/GP
for WW Grainger Inc.

Provide EV/EBITDA
for WW Grainger Inc.

Provide EV/EBIT
for WW Grainger Inc.

Provide EV/OCF
for WW Grainger Inc.

Provide EV/FCFF
for WW Grainger Inc.

Provide EV/IC
for WW Grainger Inc.

What are the Revenue projections
for WW Grainger Inc?

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

What are the Net Income projections
for WW Grainger Inc?

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

What are the EPS projections
for WW Grainger Inc?

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

What are the EBIT projections
for WW Grainger Inc?

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

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

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

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

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

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

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

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

Show all profitability ratios
for WW Grainger Inc.

Provide ROE
for WW Grainger Inc.

Provide ROA
for WW Grainger Inc.

Provide ROIC
for WW Grainger Inc.

Provide ROCE
for WW Grainger Inc.

Provide Gross Margin
for WW Grainger Inc.

Provide Operating Margin
for WW Grainger Inc.

Provide Net Margin
for WW Grainger Inc.

Provide FCF Margin
for WW Grainger Inc.

Show all solvency ratios
for WW Grainger Inc.

Provide D/E Ratio
for WW Grainger Inc.

Provide D/A Ratio
for WW Grainger Inc.

Provide Interest Coverage Ratio
for WW Grainger Inc.

Provide Altman Z-Score Ratio
for WW Grainger Inc.

Provide Quick Ratio
for WW Grainger Inc.

Provide Current Ratio
for WW Grainger Inc.

Provide Cash Ratio
for WW Grainger Inc.

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

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

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

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

Business Breakdown

WW Grainger Inc., founded in 1927, has evolved into a leading distributor of maintenance, repair, and operating (MRO) products across North America. The company serves a diverse clientele that includes businesses of all sizes—ranging from manufacturing plants to office buildings—by supplying essential products such as tools, safety equipment, and janitorial supplies. With a strong focus on e-commerce and digital solutions, Grainger has effectively integrated technology into its operations, allowing customers to streamline their purchasing processes while accessing an extensive inventory of over 1.6 million products. This commitment to innovation and customer service reinforces Grainger's com...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
WW 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
WW 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
WW Grainger Inc

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

Grainger reported a 4% revenue growth for Q3 2024, with substantial contributions from both segments. The High-Touch Solutions segment grew 3.3%, driven by strong demand across the US, particularly in healthcare and warehousing. The Endless Assortment segment outperformed, with an 8.1% increase. Operating margins remain robust at around 15.6%. Looking forward, the company has narrowed its full-year earnings guidance, expecting daily organic constant currency sales growth of 4.5% to 5.25% and diluted EPS between $38.65 and $39.35. Anticipated cash flow for the year has been increased by $150 million, indicating a strong financial position moving forward.

What is Earnings Call?
Fundamental Scores

GWW Profitability Score
Profitability Due Diligence

WW 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

WW 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

WW 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

WW 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
WW Grainger Inc

There are no price targets for GWW.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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

Profile

WW Grainger Inc

Country

United States of America

Industry

Trading Companies & Distributors

Market Cap

54.3B EUR

Dividend Yield

0.72%

Description

W.W. Grainger, Inc. is a supplier of maintenance, repair, and operating products, with operations in North America, Japan, and the United Kingdom. The company is headquartered in Lake Forest, Illinois and currently employs 23,000 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 Parkway
+18475351000
www.grainger.com

IPO

1975-07-29

Employees

23 000

Officers

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 701.37 EUR.

Is GWW stock undervalued or overvalued?

Compared to the current market price of 1 116.5 EUR, WW Grainger Inc is Overvalued by 37%.

Back to Top