GWW

NYSE

W.W. GRAINGER, INC.

Industrials, Industrial Machinery & Supplies & Components

$1,277.55

close 7 Aug 2026

+35.94%

52-week change

$60.17B

market cap

$906.52

$1,419.91

52-week range

Expected price

$907.98 – $1,109.76

Current price

$1,277.55

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)32.57x

P/S (TTM)3.19x

P/B14.57x

EV/EBITDA (TTM)20.15x

FCF yield (TTM)2.51%

PEG (TTM, GAAP)5.81

Context

P/E, own 5-year average25.87x

P/E, sector median29.72x*

Price at 5-year median P/E$1,012.27*

Indicated dividend yield0.78%

Forward — analyst consensus

Forward P/E (FY2026)27.58x*

Forward P/E (FY2027)25.08x

Forward PEG2.77*

Consensus EPS FY2026 (17 analysts)$46.32

EPS growth (FY2026→FY2027)9.96%

Revenue growth (FY2026)9.40%

Street view

Price target (mean)$1,314.29*

Target upside2.88%

Ratings (buy / hold / sell)3 / 14 / 2

FY2026 EPS revisions, 30d (up / down)4 / 2

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 4 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +7.53%10Y CAGR +7.23%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$1,277.55

Cash & equivalents$589.00M

Total debt$2.41B

Shares outstanding47.10M

Result

DCF price per share$846.36

Current price$1,277.55

Margin of safety-33.75%

PV of years 1–10$14.74B

PV of terminal value$26.94B

Equity value$39.86B

Market-implied growth+12.63%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.62B	$1.75B	$1.88B	$2.02B	$2.17B	$2.33B	$2.51B	$2.70B	$2.90B	$3.12B	$58.16B
PV	$1.50B	$1.50B	$1.49B	$1.48B	$1.48B	$1.47B	$1.46B	$1.46B	$1.45B	$1.45B	$26.94B

period to 30 Jun 2026, filed 4 Aug 2026, close 7 Aug 2026