W

WW Grainger Inc
SWB:GWW

Watchlist Manager
WW Grainger Inc
SWB:GWW
Watchlist
Price: 956 EUR 3.89% Market Closed
Market Cap: €46.6B

EV/EBITDA

20.6
Current
20%
More Expensive
vs 3-y average of 17.2

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
20.6
=
Enterprise Value
€47.1B
/
EBITDA
$2.7B

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
20.6
=
Enterprise Value
€47.1B
/
EBITDA
$2.7B

Valuation Scenarios

WW Grainger Inc is trading above its 3-year average

If EV/EBITDA returns to its 3-Year Average (17.2), the stock would be worth €796.84 (17% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-37%
Maximum Upside
No Upside Scenarios
Average Downside
28%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 20.6 €956
0%
3-Year Average 17.2 €796.84
-17%
5-Year Average 15.2 €706.38
-26%
Industry Average 13 €603.56
-37%
Country Average 14.4 €665.25
-30%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
€47.1B
/
Jan 2026
$2.7B
=
20.6
Current
€47.1B
/
Dec 2026
$3.3B
=
14.5
Forward
€47.1B
/
Dec 2027
$3.5B
=
13.4
Forward
€47.1B
/
Dec 2028
$3.8B
=
12.4
Forward
€47.1B
/
Dec 2029
$4.1B
=
11.5
Forward
€47.1B
/
Dec 2030
$4.5B
=
10.5
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
US
WW Grainger Inc
SWB:GWW
47B EUR 20.6 32.2
JP
Mitsubishi Corp
TSE:8058
18.3T JPY 26.7 25.1
JP
Mitsui & Co Ltd
TSE:8031
16.5T JPY 23.8 19.2
JP
Itochu Corp
TSE:8001
15.4T JPY 16 16.6
US
United Rentals Inc
NYSE:URI
61.5B USD 10.4 24.7
JP
Marubeni Corp
TSE:8002
9.7T JPY 23.3 19.1
US
W W Grainger Inc
NYSE:GWW
54.4B USD 20.3 31.9
US
Fastenal Co
NASDAQ:FAST
51.3B USD 27.1 39.5
US
Ferguson Enterprises Inc
NYSE:FERG
51.4B USD 43.6 65.4
JP
Sumitomo Corp
TSE:8053
6.9T JPY 14.7 12.5
JP
Toyota Tsusho Corp
TSE:8015
6.5T JPY 9.7 17.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
W
WW Grainger Inc
SWB:GWW
Average EV/EBITDA: 21.5
20.6
11%
1.9
JP
Mitsubishi Corp
TSE:8058
26.7
5%
5.3
JP
Mitsui & Co Ltd
TSE:8031
23.8
4%
6
JP
Itochu Corp
TSE:8001
16
5%
3.2
US
United Rentals Inc
NYSE:URI
10.4
9%
1.2
JP
Marubeni Corp
TSE:8002
23.3
2%
11.7
US
W W Grainger Inc
NYSE:GWW
20.3
11%
1.8
US
Fastenal Co
NASDAQ:FAST
27.1
10%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
43.6
48%
0.9
JP
Sumitomo Corp
TSE:8053
14.7
2%
7.4
JP
T
Toyota Tsusho Corp
TSE:8015
9.7
4%
2.4

Market Distribution

In line with most companies in the United States of America
Percentile
67th
Based on 9 875 companies
67th percentile
19.9
Low
0 — 10
Typical Range
10 — 21.5
High
21.5 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 10
Median 14.4
70th Percentile 21.5
Max 1 767 274.1

WW Grainger Inc
Glance View

W.W. Grainger Inc., founded in 1927 by William Wallace Grainger, has built a resilient narrative over the decades, becoming a pivotal player in the industrial supply sector. At its core, Grainger operates as a comprehensive provider of maintenance, repair, and operations (MRO) products and services, serving a vast array of industries including manufacturing, government, and hospitality. Grainger’s business model revolves around its vast catalog of over 1.5 million products, ranging from safety equipment and tools to lighting and material handling solutions. This extensive range is supported by a robust logistics and distribution network that ensures timely delivery, which is critical in maintaining its customer base of large and small businesses alike. The company deftly leverages its comprehensive ecommerce and brick-and-mortar operations to cater to diverse customer needs, ensuring seamless accessibility and convenience. Grainger's financial engine is driven by its commitment to customer service and operational efficiency. By focusing relentlessly on inventory management and supply chain optimization, the company manages to uphold high service levels while controlling costs—a crucial balance in the low-margin world of industrial supply. Furthermore, it derives substantial revenue from its value-added services such as technical support and inventory management solutions, which reinforce customer loyalty and add another layer of revenue beyond the traditional goods sale. The emphasis on digital innovation, particularly through its digital channels like Zoro and MonotaRO, helps Grainger tap into the evolving purchasing habits of modern businesses, fortifying its market position. By marrying decades-long industry expertise with a forward-looking digital strategy, Grainger continues to secure its role as a linchpin in the MRO supply chain, navigating the complexities of modern industry with a blend of tradition and innovation.

GWW Intrinsic Value
748.27 EUR
Overvaluation 22%
Intrinsic Value
Price €956
W
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