W

WW Grainger Inc
XMUN:GWW

Watchlist Manager
WW Grainger Inc
XMUN:GWW
Watchlist
Price: 830.6 EUR 0.44% Market Closed
Market Cap: 40.5B EUR

Intrinsic Value

The intrinsic value of one GWW stock under the Base Case scenario is 721.81 EUR. Compared to the current market price of 830.6 EUR, WW Grainger Inc is Overvalued by 13%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GWW Intrinsic Value
721.81 EUR
Overvaluation 13%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation History
WW Grainger Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about GWW?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is GWW valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for WW Grainger Inc.

Explain Valuation
Compare GWW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Contacts
Loading...
Bear Theses

Grainger’s increasing dependence on e-commerce channels exposes it to intense competition from Amazon Business, which operates at scale using aggressive pricing, potentially eroding Grainger’s higher-margin sales.

A slowdown in industrial production could disproportionately hurt Grainger’s core MRO business, as reduced manufacturing activity may significantly cut demand for the company’s products and services.

Higher freight expenses and ongoing supply chain challenges could pressure Grainger’s margins, disrupting just-in-time delivery commitments and straining its extensive distribution network.

Bull Theses

Grainger’s strong brand recognition and massive distribution footprint provide a wide product assortment and next-day delivery capabilities, insulating it from less-established competitors.

The significant growth of Grainger’s digital channels, including its robust web platform, enables the company to defend market share and expand with cost-efficient online sales.

Grainger’s focus on large corporate contracts and critical MRO support ensures recurring revenue streams, heightening customer loyalty and maintaining profit stability even in uncertain macro environments.

Show More Less
How do you feel about GWW?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
WW Grainger Inc

Current Assets 5.5B
Cash & Short-Term Investments 535m
Receivables 2.4B
Other Current Assets 2.5B
Non-Current Assets 3.4B
PP&E 2.6B
Intangibles 625m
Other Non-Current Assets 192m
Current Liabilities 2B
Accounts Payable 1.1B
Accrued Liabilities 783m
Other Current Liabilities 109m
Non-Current Liabilities 3.3B
Long-Term Debt 2.4B
Other Non-Current Liabilities 905m
Efficiency

Free Cash Flow Analysis
WW Grainger Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
WW Grainger Inc

Revenue
17.8B USD
Cost of Revenue
-10.8B USD
Gross Profit
6.9B USD
Operating Expenses
-4.4B USD
Operating Income
2.5B USD
Other Expenses
-764m USD
Net Income
1.7B USD
Fundamental Scores

GWW Profitability Score
Profitability Due Diligence

WW Grainger Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional 3Y Average ROIC
Exceptional ROE
Exceptional ROIC
65/100
Profitability
Score

WW Grainger Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

GWW Solvency Score
Solvency Due Diligence

WW Grainger Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Low D/E
76/100
Solvency
Score

WW Grainger Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GWW Price Targets Summary
WW Grainger Inc

There are no price targets for GWW.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

GWW Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one GWW stock?

The intrinsic value of one GWW stock under the Base Case scenario is 721.81 EUR.

Is GWW stock undervalued or overvalued?

Compared to the current market price of 830.6 EUR, WW Grainger Inc is Overvalued by 13%.

Back to Top