
W W Grainger Inc
NYSE:GWW

Intrinsic Value
The intrinsic value of one
GWW
stock under the Base Case scenario is
842.9255
USD.
Compared to the current market price of 1 037.0601 USD,
W W Grainger Inc
is
Overvalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
W W Grainger Inc
Fundamental Analysis


Revenue & Expenses Breakdown
W W Grainger Inc
Balance Sheet Decomposition
W W Grainger Inc
Current Assets | 5.5B |
Cash & Short-Term Investments | 666m |
Receivables | 2.4B |
Other Current Assets | 2.5B |
Non-Current Assets | 3.1B |
PP&E | 2.3B |
Intangibles | 605m |
Other Non-Current Assets | 183m |
Free Cash Flow Analysis
W W Grainger Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
W W Grainger Inc
Revenue
|
17.2B
USD
|
Cost of Revenue
|
-10.4B
USD
|
Gross Profit
|
6.8B
USD
|
Operating Expenses
|
-4.2B
USD
|
Operating Income
|
2.6B
USD
|
Other Expenses
|
-730m
USD
|
Net Income
|
1.9B
USD
|
GWW Profitability Score
Profitability Due Diligence
W W Grainger Inc's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
W W Grainger Inc's profitability score is 70/100. 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 65/100. The higher the solvency score, the more solvent the company is.

Score
W W Grainger Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GWW Price Targets Summary
W W Grainger Inc
According to Wall Street analysts, the average 1-year price target for
GWW
is 1 073.627 USD
with a low forecast of 719.4533 USD and a high forecast of 1 312.5 USD.
Dividends
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?
The intrinsic value of one
GWW
stock under the Base Case scenario is
842.9255
USD.
Compared to the current market price of 1 037.0601 USD,
W W Grainger Inc
is
Overvalued by 19%.