As of 2025-07-05, the Intrinsic Value of W W Grainger Inc (GWW) is 1,048.71 USD. This GWW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,050.49 USD, the upside of W W Grainger Inc is -0.2%.

The range of the Intrinsic Value is 770.21 - 1,679.6 USD.

Is GWW undervalued or overvalued?

Based on its market price of 1,050.49 USD and our intrinsic valuation, W W Grainger Inc (GWW) is overvalued by 0.2%.

1,050.49 USD

Stock Price

1,048.71 USD

Intrinsic Value

Intrinsic Value Details

GWW Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	770.21 - 1,679.6	1,048.71	-0.2%
DCF (Growth Exit 10Y)	912.87 - 1,873.87	1,209.60	15.1%
DCF (EBITDA Exit 5Y)	732.91 - 940.64	804.65	-23.4%
DCF (EBITDA Exit 10Y)	881.92 - 1,163.04	987.02	-6.0%
Peter Lynch Fair Value	817.9 - 817.9	817.9	-22.14%
P/E Multiples	664.87 - 943.87	804.05	-23.5%
EV/EBITDA Multiples	488.08 - 676.88	580.41	-44.7%
Earnings Power Value	350.97 - 453.97	402.47	-61.7%
Dividend Discount Model - Stable	365.62 - 1,038.88	702.25	-33.2%
Dividend Discount Model - Multi Stages	618.53 - 1,342.71	844.39	-19.6%

GWW Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Fastenal Co	23.43 - 54.58	32.41	-24.9%
Watsco Inc	423.91 - 751.49	537.83	17.6%
Wesco International Inc	148.09 - 310.89	206.28	6.2%
Applied Industrial Technologies Inc	254.29 - 499.76	334.98	36.3%
Beacon Roofing Supply Inc	162.37 - 355.9	225.96	82.0%
Univar Solutions Inc	33.71 - 53.73	41.76	15.6%
Finning International Inc	88.87 - 319.07	141.03	135.1%
MSC Industrial Direct Co Inc	71.09 - 131.43	92.22	2.5%
Boise Cascade Co	115.2 - 160.46	133.63	43.5%
Hardwoods Distribution Inc	32.51 - 85.11	50.15	69.6%

GWW Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	50,466
Beta	0.8
Outstanding shares (mil)	48
Enterprise Value (mil)	52,081

Market risk premium	5.1%
Cost of Equity	9%
Cost of Debt	4.4%
WACC	8.7%