As of 2024-07-27, the Intrinsic Value of W W Grainger Inc (GWW) is
1,203.61 USD. This GWW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 970.34 USD, the upside of W W Grainger Inc is
%.
The range of the Intrinsic Value is 918.33 - 1,775.96 USD
1,203.61 USD
Intrinsic Value
GWW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
918.33 - 1,775.96 |
1,203.61 |
24.0% |
| DCF (Growth 10y) |
1,227.39 - 2,273.74 |
1,578.09 |
62.6% |
| DCF (EBITDA 5y) |
858.13 - 1,059.85 |
961.99 |
-0.9% |
| DCF (EBITDA 10y) |
1,155.06 - 1,473.44 |
1,311.05 |
35.1% |
| Fair Value |
793.67 - 793.67 |
793.67 |
-18.21% |
| P/E |
546.40 - 810.35 |
612.94 |
-36.8% |
| EV/EBITDA |
414.76 - 627.34 |
537.12 |
-44.6% |
| EPV |
286.33 - 366.32 |
326.33 |
-66.4% |
| DDM - Stable |
312.54 - 792.90 |
552.72 |
-43.0% |
| DDM - Multi |
741.14 - 1,439.76 |
976.41 |
0.6% |
GWW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
47,614.58 |
| Beta |
0.99 |
| Outstanding shares (mil) |
49.07 |
| Enterprise Value (mil) |
49,094.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.26% |
| Cost of Debt |
4.36% |
| WACC |
8.97% |