W

WW Grainger Inc
DUS:GWW

Watchlist Manager
WW Grainger Inc
DUS:GWW
Watchlist
Price: 944.8 EUR -1.05%
Market Cap: €46.1B

Relative Value

The Relative Value of one GWW stock under the Base Case scenario is 819.04 EUR. Compared to the current market price of 944.8 EUR, WW Grainger Inc is Overvalued by 13%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GWW Relative Value
Base Case
819.04 EUR
Overvaluation 13%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Multiples Across Competitors

GWW Competitors Multiples
WW Grainger Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
WW Grainger Inc
DUS:GWW
45.3B EUR 2.9 30.7 19.7 21.7
JP
Mitsubishi Corp
TSE:8058
19T JPY 1.1 26.4 28 52.6
JP
Mitsui & Co Ltd
TSE:8031
16.5T JPY 1.2 19.4 24 39.3
JP
Itochu Corp
TSE:8001
16.4T JPY 1.1 17.7 16.9 27.7
JP
Marubeni Corp
TSE:8002
8.8T JPY 1.1 18 22.1 39.1
US
Fastenal Co
NASDAQ:FAST
51.9B USD 6.3 41.3 28.2 31.3
US
W W Grainger Inc
NYSE:GWW
51.3B USD 2.9 30 19.3 21.3
US
United Rentals Inc
NYSE:URI
46.3B USD 2.9 18.6 8.3 14.7
US
Ferguson Enterprises Inc
NYSE:FERG
43B USD 1.4 21.4 14.3 16.2
JP
Toyota Tsusho Corp
TSE:8015
6.7T JPY 0.6 18.1 10 13.2
JP
Sumitomo Corp
TSE:8053
6.7T JPY 0.9 12.1 14.5 23.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
W
WW Grainger Inc
DUS:GWW
Average EV/EBITDA: 18.7
19.7
11%
1.8
JP
Mitsubishi Corp
TSE:8058
28
4%
7
JP
Mitsui & Co Ltd
TSE:8031
24
7%
3.4
JP
Itochu Corp
TSE:8001
16.9
5%
3.4
JP
Marubeni Corp
TSE:8002
22.1
2%
11.1
US
Fastenal Co
NASDAQ:FAST
28.2
10%
2.8
US
W W Grainger Inc
NYSE:GWW
19.3
11%
1.8
US
United Rentals Inc
NYSE:URI
8.3
9%
0.9
US
Ferguson Enterprises Inc
NYSE:FERG
14.3
8%
1.8
JP
T
Toyota Tsusho Corp
TSE:8015
10
4%
2.5
JP
Sumitomo Corp
TSE:8053
14.5
3%
4.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
W
WW Grainger Inc
DUS:GWW
Average EV/EBIT: 27.3
21.7
11%
2
JP
Mitsubishi Corp
TSE:8058
52.6
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
39.3
N/A N/A
JP
Itochu Corp
TSE:8001
27.7
N/A N/A
JP
Marubeni Corp
TSE:8002
39.1
N/A N/A
US
Fastenal Co
NASDAQ:FAST
31.3
10%
3.1
US
W W Grainger Inc
NYSE:GWW
21.3
11%
1.9
US
United Rentals Inc
NYSE:URI
14.7
10%
1.5
US
Ferguson Enterprises Inc
NYSE:FERG
16.2
7%
2.3
JP
T
Toyota Tsusho Corp
TSE:8015
13.2
N/A N/A
JP
Sumitomo Corp
TSE:8053
23.2
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett