W. W. Grainger

GWW US Industrials Industrial Machinery & Supplies & Components
S&P 500
$1,280.00
+0.67%
Delayed · cached 15 min

Fair value analysis

GWW
W. W. Grainger
IndustrialsIndustrial Machinery & Supplies & Components
$1,280.00
Close used for this calculation
$655.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability15/25
Returns12/25
Balance Sheet18/25
Efficiency4/25
Growth6/25
Average
Quality radar
49Prof.15/25Ret.12/25Eff.4/25B.Sht18/25Growth6/25

Consensus fair value

$655.43
Above FV
▼ -48.8% against the close used
Model range $263.98 – $863.55
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$263.98Fair value$655.43Bull$863.55
FairClose
52-week traded range
52W low $918.1852W high $1,402.03

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

W. W. Grainger closed at $1,280.00, 95.3% above the consensus fair value of $655.43 drawn from 8 valuation models.

Financial DNA score 49/100 — Average. P/E of 36.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$548.20
-57.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$263.98
-79.4%
√(22.5 × EPS × BVPS)
EPS=35.4, BVPS=87.49 · outside Graham range (P/E 36.2, P/B 14.6) — asset-light, treat as a rough floor
P/E Fair Value
$708.00
-44.7%
EPS × 20x (sector P/E)
EPS=35.4, Sector P/E=20x
Peter Lynch (PEG)
$382.67
-70.1%
EPS × Growth% (PEG = 1 is fair)
EPS=35.4, g=10.8%
EV/EBITDA
$863.55
-32.5%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=2.83B
Book Value (P/B)
$772.11
-39.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=87.49, ROE=41.3%, g=6%, r=10%
Reverse DCF
$1,280.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.1% | Historical: 10.8%
Margin of Safety
$380.05
-70.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=506.73, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.