Previous Close | $1,057.57 |
Intrinsic Value | $51.57 |
Upside potential | -95% |
Data is not available at this time.
W.W. Grainger, Inc. operates as a leading distributor of maintenance, repair, and operating (MRO) products, serving industrial, commercial, and institutional customers across North America, Japan, and the UK. The company generates revenue through a dual-channel model, combining e-commerce platforms with an extensive network of branches, enabling efficient product delivery and customer service. Grainger’s product portfolio spans safety equipment, tools, lighting, HVAC components, and other essential industrial supplies, catering to diverse end markets. The company holds a dominant position in the highly fragmented MRO distribution sector, leveraging its scale, supply chain efficiency, and digital capabilities to outperform regional competitors. Its strong relationships with suppliers and customers reinforce its market leadership, while investments in technology and logistics enhance operational agility. Grainger’s focus on high-margin segments and value-added services, such as inventory management solutions, further differentiates it from peers.
Grainger reported $17.17 billion in revenue for FY 2024, with net income of $1.91 billion, reflecting a robust 11.1% net margin. Diluted EPS stood at $38.71, supported by disciplined cost management and pricing strategies. Operating cash flow reached $2.11 billion, underscoring strong cash conversion, while capital expenditures of $541 million indicate continued investment in growth initiatives and infrastructure.
The company demonstrates solid earnings power, with operating cash flow comfortably covering capital expenditures and dividends. Grainger’s capital efficiency is evident in its ability to generate high returns on invested capital, driven by its asset-light distribution model and scalable digital platforms. Shareholder returns are further supported by consistent free cash flow generation.
Grainger maintains a healthy balance sheet, with $1.04 billion in cash and equivalents against $3.18 billion in total debt. The manageable leverage ratio and strong liquidity position provide flexibility for strategic investments or share repurchases. The company’s financial stability is reinforced by its consistent cash flow generation and prudent capital allocation.
Grainger has delivered steady revenue growth, supported by market share gains and e-commerce expansion. The company’s dividend policy remains shareholder-friendly, with a dividend per share of $8.61, reflecting a commitment to returning capital. Future growth is expected to be driven by digital transformation, geographic expansion, and operational efficiency improvements.
The market values Grainger’s resilient business model and growth prospects, as reflected in its premium valuation multiples. Investors anticipate sustained margin expansion and market share gains, supported by the company’s competitive advantages in distribution and supply chain management.
Grainger’s strategic advantages include its extensive distribution network, technological leadership, and strong supplier relationships. The outlook remains positive, with opportunities in digital adoption and cross-selling. Potential risks include economic cyclicality and competitive pressures, but the company’s diversified customer base and operational resilience mitigate downside risks.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |