W.W. Grainger, Inc. (GWW)
NYSE · Industrials · market cap 58.27B
Share price
$1262.61
At the last nightly close
Intrinsic value
$968.09
Range $636.90 – $801.05 before any credit for growth. The figure above credits what the franchise record earns, which is why it sits outside that range.
Margin of safety
-23.3%
($968.09 − $1262.61) ÷ $1262.61
EV / EBIT
48.5
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above is the low end of what they agree on.
The frame gives no credit for growth. A company that compounds will therefore read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-09-03.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 17.94B | 2.50B | 1.71B | 35.47 | 1.33B |
| 2024-FY | 17.17B | 2.64B | 1.91B | 38.84 | 1.57B |
| 2023-FY | 16.48B | 2.56B | 1.83B | 36.39 | 1.59B |
| 2022-FY | 15.23B | 2.21B | 1.55B | 30.22 | 1.08B |
| 2021-FY | 13.02B | 1.55B | 1.04B | 19.84 | 682.0M |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- W.W. Grainger (GWW): Buy, Sell, or Hold Post Q1 Earnings? - StockStorystockstory.org
- WW Grainger (GWW) Stock News & Updates | StockTitanstocktitan.net
- W.W. Grainger - GWW - Stock Price & News | The Motley Foolfool.com
- W.W. Grainger (GWW) Stock Price, News & Analysismarketbeat.com
- W.W. Grainger (GWW) Earnings: Latest Report, Earnings Call & Financialspublic.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on GWW.
Run the board on GWW10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.