GWW
W W Grainger Inc
Price:  
945.83 
USD
Volume:  
192,218.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GWW Intrinsic Value

%
Upside

As of 2024-07-22, 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 945.83 USD, the upside of W W Grainger Inc is %.

The range of the Intrinsic Value is 918.33 - 1,775.96 USD

945.83 USD
Stock Price
1,203.61 USD
Intrinsic Value
Intrinsic Value Details

GWW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 918.33 - 1,775.96 1,203.61 27.3%
DCF (Growth 10y) 1,227.39 - 2,273.74 1,578.09 66.8%
DCF (EBITDA 5y) 843.64 - 1,049.30 957.78 1.3%
DCF (EBITDA 10y) 1,140.91 - 1,462.15 1,306.75 38.2%
Fair Value 793.67 - 793.67 793.67 -16.09%
P/E 530.84 - 770.40 587.41 -37.9%
EV/EBITDA 404.38 - 614.51 528.55 -44.1%
EPV 286.33 - 366.32 326.33 -65.5%
DDM - Stable 312.54 - 792.90 552.72 -41.6%
DDM - Multi 741.14 - 1,439.76 976.41 3.2%

GWW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 46,411.88
Beta 0.99
Outstanding shares (mil) 49.07
Enterprise Value (mil) 47,891.88
Market risk premium 4.60%
Cost of Equity 9.26%
Cost of Debt 4.36%
WACC 8.97%