W.W. GRAINGER, INC. (GWW)
Wholesale-Durable Goods · Consumer Discretionary · $34.0B
Intrinsic Value (Consensus)
$413.06
Current Price
$708.00
Margin of Safety
-41.7%
41.7% Above Intrinsic Value
Value: $413
Price: $708
Valuation Model Estimates
Current Price: $708.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance