← Scroll for more →
W.W. Grainger, Inc. (GWW)
Wholesale-Durable Goods
Latest Price
$1245.76
TTM P/E
31.76
Normalized P/E
34.91
Div Yield
0.74%
Book Value
87.50
P/B Ratio
14.24
Valuation metrics
adjust assumptions →EPS: $35.40
Book value / share: $77.83
Formula: √(22.5 × EPS × BVPS)
Graham Number
$248.99
80% 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
75% 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
63% downside
EPS: $35.40
Target P/E: 35×
Formula: EPS × P/E
P/E Fair Value
$1,239.00
1% downside
Institutional Ownership
77.2% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 4.63M | $6.30B | 9.82% | -8.5K | 2026-06-30 |
| Vanguard Capital Management LLC | 2.88M | $3.92B | 6.10% | -1.2K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 2.31M | $3.14B | 4.89% | -6.2K | 2026-06-30 |
| State Street Corp | 2.01M | $2.73B | 4.26% | +14.9K | 2026-06-30 |
| Geode Capital Management, LLC | 1.37M | $1.86B | 2.90% | +139.2K | 2026-06-30 |
| Wells Fargo & Company | 892.1K | $1.21B | 1.89% | -30.4K | 2026-06-30 |
| Wellington Management Group LLP | 775.6K | $1.05B | 1.64% | -257.2K | 2026-06-30 |
| Clearbridge Investments, LLC | 754.2K | $1.02B | 1.60% | -91.4K | 2026-06-30 |
| Price T Rowe Associates Inc | 694.2K | $944.0M | 1.47% | -211.2K | 2026-06-30 |
| Northern Trust Corp | 605.0K | $823.0M | 1.28% | -14.3K | 2026-06-30 |