Grainger PLC
LSE:GRI

Watchlist Manager
Grainger PLC Logo
Grainger PLC
LSE:GRI
Watchlist
Price: 225 GBX 2.51% Market Closed
Market Cap: 1.7B GBX
Have any thoughts about
Grainger PLC?
Write Note

Intrinsic Value

The intrinsic value of one GRI stock under the Base Case scenario is 230.4 GBX. Compared to the current market price of 225 GBX, Grainger PLC is Undervalued by 2%.

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

GRI Intrinsic Value
230.4 GBX
Undervaluation 2%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Grainger PLC

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

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

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

Start Valuation
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
GRI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for GRI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Grainger PLC

Provide an overview of the primary business activities
of Grainger PLC.

What unique competitive advantages
does Grainger PLC hold over its rivals?

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

Has there been any significant insider trading activity
in Grainger PLC recently?

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

Show all valuation multiples
for Grainger PLC.

Provide P/S
for Grainger PLC.

Provide P/E
for Grainger PLC.

Provide P/OCF
for Grainger PLC.

Provide P/FCFE
for Grainger PLC.

Provide P/B
for Grainger PLC.

Provide EV/S
for Grainger PLC.

Provide EV/GP
for Grainger PLC.

Provide EV/EBITDA
for Grainger PLC.

Provide EV/EBIT
for Grainger PLC.

Provide EV/OCF
for Grainger PLC.

Provide EV/FCFF
for Grainger PLC.

Provide EV/IC
for Grainger PLC.

Show me price targets
for Grainger PLC made by professional analysts.

What are the Revenue projections
for Grainger PLC?

How accurate were the past Revenue estimates
for Grainger PLC?

What are the Net Income projections
for Grainger PLC?

How accurate were the past Net Income estimates
for Grainger PLC?

What are the EPS projections
for Grainger PLC?

How accurate were the past EPS estimates
for Grainger PLC?

What are the EBIT projections
for Grainger PLC?

How accurate were the past EBIT estimates
for Grainger PLC?

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

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

Compare historical revenue growth rates
of Grainger PLC against its competitors.

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

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

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

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

Show all profitability ratios
for Grainger PLC.

Provide ROE
for Grainger PLC.

Provide ROA
for Grainger PLC.

Provide ROIC
for Grainger PLC.

Provide ROCE
for Grainger PLC.

Provide Gross Margin
for Grainger PLC.

Provide Operating Margin
for Grainger PLC.

Provide Net Margin
for Grainger PLC.

Provide FCF Margin
for Grainger PLC.

Show all solvency ratios
for Grainger PLC.

Provide D/E Ratio
for Grainger PLC.

Provide D/A Ratio
for Grainger PLC.

Provide Interest Coverage Ratio
for Grainger PLC.

Provide Altman Z-Score Ratio
for Grainger PLC.

Provide Quick Ratio
for Grainger PLC.

Provide Current Ratio
for Grainger PLC.

Provide Cash Ratio
for Grainger PLC.

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

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

What is the current Free Cash Flow
of Grainger PLC?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Grainger PLC

Current Assets 572.2m
Cash & Short-Term Investments 93.2m
Receivables 27.8m
Other Current Assets 451.2m
Non-Current Assets 3.2B
Long-Term Investments 3.1B
PP&E 10.6m
Intangibles 1.8m
Other Non-Current Assets 12.6m
Current Liabilities 127.3m
Accounts Payable 19m
Accrued Liabilities 69.4m
Other Current Liabilities 38.9m
Non-Current Liabilities 1.7B
Long-Term Debt 1.6B
Other Non-Current Liabilities 122.5m
Efficiency

Free Cash Flow Analysis
Grainger PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Grainger PLC

Revenue
217.7m GBP
Cost of Revenue
-110m GBP
Gross Profit
107.7m GBP
Operating Expenses
-41.3m GBP
Operating Income
66.4m GBP
Other Expenses
-35.2m GBP
Net Income
31.2m GBP
Fundamental Scores

GRI Profitability Score
Profitability Due Diligence

Grainger PLC's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

46/100
Profitability
Score

Grainger PLC's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

GRI Solvency Score
Solvency Due Diligence

Grainger PLC's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Low Altman Z-Score
38/100
Solvency
Score

Grainger PLC's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GRI Price Targets Summary
Grainger PLC

Wall Street analysts forecast GRI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GRI is 285.35 GBX with a low forecast of 222.2 GBX and a high forecast of 352.8 GBX.

Lowest
Price Target
222.2 GBX
1% Downside
Average
Price Target
285.35 GBX
27% Upside
Highest
Price Target
352.8 GBX
57% Upside
View Analyst Estimates
View Analyst Estimates

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
Previous Payment
-
Today
Next Payment
-
Today
May 18, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for GRI 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

Ownership

GRI Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one GRI stock?

The intrinsic value of one GRI stock under the Base Case scenario is 230.4 GBX.

Is GRI stock undervalued or overvalued?

Compared to the current market price of 225 GBX, Grainger PLC is Undervalued by 2%.

Back to Top