WW Grainger Inc
XMUN:GWW
Intrinsic Value
The intrinsic value of one GWW stock under the Base Case scenario is 692.02 EUR. Compared to the current market price of 925 EUR, WW Grainger Inc is Overvalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
WW Grainger Inc
Fundamental Analysis

Revenue & Expenses Breakdown
WW Grainger Inc
Balance Sheet Decomposition
WW 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
WW Grainger Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
WW 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
WW Grainger Inc's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
Score
WW 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
WW Grainger Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
WW 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
WW Grainger Inc
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 692.02 EUR.
Compared to the current market price of 925 EUR, WW Grainger Inc is Overvalued by 25%.