W.W. GRAINGER, INC. (GWW)
Wholesale-Durable Goods · Consumer Discretionary · $62.6B
Intrinsic Value (Consensus)
$413.06
Current Price
$1319.72
Margin of Safety
-68.7%
68.7% Above Intrinsic Value
Value: $413
Price: $1320
Valuation Model Estimates
Current Price: $1319.72
DCF (Discounted Cash Flow)
$351.57
Graham Number
$248.99
Earnings Power Value
$343.69
Relative Value (P/E)
$708.00
Dividend Discount Model
$14.70
Consensus Value
$413.06
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
58
Profitability
25/25
Strength
19/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Strong profitability — ROE of 46% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $35.40
- EPS (Forward)
- $36.11
- Book Value
- $77.83
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 45.7%
- Debt/Equity
- 67%
- Revenue Growth
- 4.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance