W.W. GRAINGER, INC. (GWW)
Wholesale-Durable Goods
Latest Price
$1382.22
TTM P/E
37.17
Normalized P/E
40.24
Div Yield
0.65%
Book Value
83.09
P/B Ratio
16.64
Valuation metrics
adjust assumptions →EPS: $35.40
Book value / share: $77.83
Formula: √(22.5 × EPS × BVPS)
Graham Number
$248.99
82% downside
Norm. op. income: $2.2B (median of 7yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$307.20
78% downside
Base FCF: $1.3B (median of recent 5yr)
Growth: 6%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$465.41
66% downside
EPS: $35.40
Target P/E: 40×
Formula: EPS × P/E
P/E Fair Value
$1,416.00
+2% upside
Institutional Ownership
72.8% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 4.64M | $5.06B | 9.81% | +104.6K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 2.88M | $3.14B | 6.09% | -- | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 2.31M | $2.52B | 4.89% | -- | 2026-03-31 |
| STATE STREET CORP | 1.99M | $2.17B | 4.22% | -25.4K | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 1.23M | $1.34B | 2.60% | +13.1K | 2026-03-31 |
| WELLINGTON MANAGEMENT GROUP LLP | 1.03M | $1.13B | 2.18% | -39.0K | 2026-03-31 |
| WELLS FARGO & COMPANY/MN | 922.5K | $1.01B | 1.95% | -31.5K | 2026-03-31 |
| PRICE T ROWE ASSOCIATES INC /MD/ | 905.4K | $987.0M | 1.91% | -121.9K | 2026-03-31 |
| Clearbridge Investments, LLC | 845.5K | $922.0M | 1.79% | +1.3K | 2026-03-31 |
| PARNASSUS INVESTMENTS, LLC | 651.2K | $710.0M | 1.38% | +11.1K | 2026-03-31 |