GWW

SELL

W.W. Grainger, Inc.

Industrials · Rank #229 · Analyzed Apr 20, 2026

$1162.94

Current Price

$390.42

Intrinsic Value

-54.2%

Upside/Downside

2.5/10

Score

2.5/5

Quality

Analysis Summary

Valuation Consensus0/3 methods agree

Quality Score2.5/5.0

Framework RatingSELL

Price vs Intrinsic ValueOvervalued by 54.2%

Fair Value Range

Low$69.99

Base (IV)$390.42

High$533.00

Entry Points

Conservative$69.99

Moderate$230.21

Aggressive$390.42

Quality & Moat Breakdown

Return on Equity46.1% → 1.0/1.0

Debt LevelD/E 69 → 0/1.0

Revenue QualityGrowth 5.0%, margin Δ-0.8% +recovery → 1.0/1.0

Moat Strength1.5/5 → 0/1.0

Profit Margins9.5% → 0.5/1.0

Methodology

This analysis uses a unified valuation framework combining three methods — Discounted Cash Flow (3-scenario), Earnings Power Value, and Asset Valuation — with a quality scoring overlay. A stock needs 2/3 valuation methods to agree and a quality score ≥ 3.5/5 for a BUY rating.

Learn how this framework works →

This is a personal analysis tool, not financial advice. Do your own research before making investment decisions.