investorscraft@gmail.com

Investor's Craft

S&P 500 Health CareS&P 500 EnergyS&P 500 Information Tech.S&P 500 Communic. ServicesS&P 500 Consumer Discret.S&P 500 Consumer StaplesS&P 500 IndustrialsS&P 500 Materials
IntroductionThe concept of valuationRevenue and revenue growthVariable costsFixed costsProduction assets

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

Previous Close$603.18
Intrinsic Value$501.56
Upside potential  -17%
Previous Close
$603.18
Intrinsic Value
$501.56
Potential        
-17%

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh501.56 501.56

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-09-30.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

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.

Company description

W.W. Grainger, Inc. distributes maintenance, repair, and operating (MRO) products and services in the United States, Japan, Canada, the United Kingdom, and internationally. The company operates through two segments, High-Touch Solutions N.A. and Endless Assortment. It offers safety and security supplies, material handling and storage equipment, pumps and plumbing equipment, cleaning and maintenance supplies, and metalworking and hand tools. It also offers inventory management and technical support services. The company serves businesses, corporations, government entities, and other institutions through sales and service representatives, and electronic and ecommerce channels. W.W. Grainger, Inc. was founded in 1927 and is headquartered in Lake Forest, Illinois.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %10.4NaN
Revenue, $13022NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m11475NaN
Operating income, $m1547NaN
EBITDA, $m1732NaN
Interest expense (income), $mNaN
Earnings before tax, $m1414NaN
Tax expense, $m371NaN
Net income, $m1043NaN

BALANCE SHEET

Cash and short-term investments, $m241NaN
Total assets, $m6592NaN
Adjusted assets (=assets-cash), $m6351NaN
Average production assets, $m2332NaN
Working capital, $m2483NaN
Total debt, $m2762NaN
Total liabilities, $m4718NaN
Total equity, $m1874NaN
Debt-to-equity ratio1.474NaN
Adjusted equity ratio0.268NaN

CASH FLOW

Net income, $m1043NaN
Depreciation, amort., depletion, $m185NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m937NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-226NaN
Free cash flow, $m1163NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2483
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount