W W Grainger Inc banner

W W Grainger Inc
NYSE:GWW

Watchlist Manager
W W Grainger Inc Logo
W W Grainger Inc
NYSE:GWW
Watchlist
Price: 1 187.75 USD -0.83%
Market Cap: $56.5B

Relative Value

The Relative Value of one GWW stock under the Base Case scenario is 953.29 USD. Compared to the current market price of 1 187.75 USD, W W Grainger Inc is Overvalued by 20%.

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
953.29 USD
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

GWW Competitors Multiples
W W 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
W W Grainger Inc
NYSE:GWW
56.5B USD 3.1 33 21.1 23.3
JP
Mitsubishi Corp
TSE:8058
18.5T JPY 1 26.9 31.3 66.9
JP
Itochu Corp
TSE:8001
16.1T JPY 1.1 17.1 16.3 26.8
JP
Mitsui & Co Ltd
TSE:8031
15.4T JPY 1.1 16.9 23.5 40
JP
Marubeni Corp
TSE:8002
9.8T JPY 1.2 19.2 23.4 41.4
US
WW Grainger Inc
XMUN:GWW
47.9B EUR 3.1 33.1 21.2 23.4
US
United Rentals Inc
NYSE:URI
55.9B USD 3.4 22.2 9.5 17
US
Fastenal Co
NASDAQ:FAST
54.2B USD 6.5 42.4 29 32.1
US
Ferguson Enterprises Inc
NYSE:FERG
51.5B USD 1.6 26.2 17.8 20.3
JP
Sumitomo Corp
TSE:8053
7.6T JPY 1 12.5 15.8 25
JP
Toyota Tsusho Corp
TSE:8015
7.1T JPY 0.7 19.3 11.1 14.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
W W Grainger Inc
NYSE:GWW
Average EV/EBITDA: 20
21.1
11%
1.9
JP
Mitsubishi Corp
TSE:8058
31.3
0%
N/A
JP
Itochu Corp
TSE:8001
16.3
5%
3.3
JP
Mitsui & Co Ltd
TSE:8031
23.5
4%
5.9
JP
Marubeni Corp
TSE:8002
23.4
0%
N/A
US
W
WW Grainger Inc
XMUN:GWW
21.2
11%
1.9
US
United Rentals Inc
NYSE:URI
9.5
11%
0.9
US
Fastenal Co
NASDAQ:FAST
29
10%
2.9
US
Ferguson Enterprises Inc
NYSE:FERG
17.8
8%
2.2
JP
Sumitomo Corp
TSE:8053
15.8
8%
2
JP
T
Toyota Tsusho Corp
TSE:8015
11.1
4%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
W W Grainger Inc
NYSE:GWW
Average EV/EBIT: 30
23.3
11%
2.1
JP
Mitsubishi Corp
TSE:8058
66.9
N/A N/A
JP
Itochu Corp
TSE:8001
26.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
40
N/A N/A
JP
Marubeni Corp
TSE:8002
41.4
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
23.4
11%
2.1
US
United Rentals Inc
NYSE:URI
17
13%
1.3
US
Fastenal Co
NASDAQ:FAST
32.1
10%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
20.3
10%
2
JP
Sumitomo Corp
TSE:8053
25
N/A N/A
JP
T
Toyota Tsusho Corp
TSE:8015
14.5
N/A N/A