Intrinsic value of W.W. Grainger, Inc. (GWW)

[per Chepakovich valuation model]

other valuations of GWW

[per Chepakovich valuation model]  See other valuations of GWW stock

Previous Close$458.66
Intrinsic Value
Upside potential
Previous Close
$458.66

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %2.7NaN
Revenue, $11797NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m10778NaN
Operating income, $m1019NaN
EBITDA, $m1201NaN
Interest expense (income), $mNaN
Earnings before tax, $m887NaN
Tax expense, $m192NaN
Net income, $m695NaN

BALANCE SHEET

Cash and short-term investments, $m585NaN
Total assets, $m6295NaN
Adjusted assets (=assets-cash), $m5710NaN
Average production assets, $m2074NaN
Working capital, $m2478NaN
Total debt, $m2397NaN
Total liabilities, $m4202NaN
Total equity, $m2093NaN
Debt-to-equity ratio1.145NaN
Adjusted equity ratio0.265NaN

CASH FLOW

Net income, $m695NaN
Depreciation, amort., depletion, $m182NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1123NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-197NaN
Free cash flow, $m1320NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2478
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN