W

WW Grainger Inc
XMUN:GWW

Watchlist Manager
WW Grainger Inc
XMUN:GWW
Watchlist
Price: 873.6 EUR Market Closed
Market Cap: 42.5B EUR

Relative Value

The Relative Value of one GWW stock under the Base Case scenario is hidden EUR. Compared to the current market price of 873.6 EUR, WW Grainger Inc is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
17
Median 3Y
2.7
Median 5Y
2.2
Industry
0.7
Forward
2.7
vs History
9
vs Industry
19
Median 3Y
25.1
Median 5Y
25.2
Industry
15.3
Forward
25.2
vs History
28
vs Industry
13
Median 3Y
22.6
Median 5Y
22.2
Industry
8.6
vs History
0
vs Industry
18
Median 3Y
29.1
Median 5Y
28.6
Industry
14.7
vs History
26
vs Industry
2
Median 3Y
13.5
Median 5Y
12.7
Industry
1.2
vs History
23
vs Industry
19
Median 3Y
2.8
Median 5Y
2.3
Industry
0.9
Forward
2.8
vs History
22
vs Industry
28
Median 3Y
7
Median 5Y
5.9
Industry
4.4
vs History
6
vs Industry
17
Median 3Y
17
Median 5Y
15.1
Industry
9.1
Forward
17
vs History
6
vs Industry
19
Median 3Y
18.5
Median 5Y
16.7
Industry
12.2
Forward
18.7
vs History
33
vs Industry
14
Median 3Y
23.5
Median 5Y
23.3
Industry
9.8
vs History
4
vs Industry
13
Median 3Y
30.7
Median 5Y
30.4
Industry
11.4
vs History
26
vs Industry
5
Median 3Y
7.1
Median 5Y
5.7
Industry
0.9

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
XMUN:GWW
41.6B EUR 2.8 28.3 18.5 20.4
JP
Mitsubishi Corp
TSE:8058
13.5T JPY 0.7 16.9 21 46.7
JP
Itochu Corp
TSE:8001
13.4T JPY 0.9 14.3 14 23
JP
Mitsui & Co Ltd
TSE:8031
13.1T JPY 0.9 16.1 21.1 36.8
US
United Rentals Inc
NYSE:URI
52.8B USD 3.3 20.9 9.2 16.2
US
W W Grainger Inc
NYSE:GWW
48.8B USD 2.7 28.2 18.4 20.3
US
Fastenal Co
NASDAQ:FAST
47.7B USD 6 38.9 26.5 29.4
JP
Marubeni Corp
TSE:8002
7.1T JPY 0.9 13.9 14.6 22.5
US
Ferguson Enterprises Inc
NYSE:FERG
44.8B USD 1.4 22.9 15.7 17.8
JP
Sumitomo Corp
TSE:8053
6.5T JPY 0.9 10.7 14 22.2
JP
Toyota Tsusho Corp
TSE:8015
5.6T JPY 0.5 15.3 8.9 11.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
W
WW Grainger Inc
XMUN:GWW
Average EV/EBITDA: 16.5
18.5
6%
3.1
JP
Mitsubishi Corp
TSE:8058
21
0%
N/A
JP
Itochu Corp
TSE:8001
14
5%
2.8
JP
Mitsui & Co Ltd
TSE:8031
21.1
4%
5.3
US
United Rentals Inc
NYSE:URI
9.2
7%
1.3
US
W W Grainger Inc
NYSE:GWW
18.4
6%
3.1
US
Fastenal Co
NASDAQ:FAST
26.5
10%
2.6
JP
Marubeni Corp
TSE:8002
14.6
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
15.7
8%
2
JP
Sumitomo Corp
TSE:8053
14
8%
1.8
JP
T
Toyota Tsusho Corp
TSE:8015
8.9
4%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
W
WW Grainger Inc
XMUN:GWW
Average EV/EBIT: 24.3
20.4
6%
3.4
JP
Mitsubishi Corp
TSE:8058
46.7
N/A N/A
JP
Itochu Corp
TSE:8001
23
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.8
N/A N/A
US
United Rentals Inc
NYSE:URI
16.2
6%
2.7
US
W W Grainger Inc
NYSE:GWW
20.3
6%
3.4
US
Fastenal Co
NASDAQ:FAST
29.4
11%
2.7
JP
Marubeni Corp
TSE:8002
22.5
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
17.8
10%
1.8
JP
Sumitomo Corp
TSE:8053
22.2
N/A N/A
JP
T
Toyota Tsusho Corp
TSE:8015
11.6
N/A N/A