GWW · W.W. Grainger, Inc.
$1353.612026-07-21Sector: Industrials; Industry: Industrial - Distribution; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$1140
-15.8% vs market
Bear
$1045
-22.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($1045 · $1228) Analysts Range ($1125 · $1365) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $16.5B | — | 15.6% | 24.1% | $1.9B | −$338MM | $1.6B | 8.6% | — | 41.0% | $4.8B | $38.59 | — |
| 2024.Q4 | $16.5B | 0.0% | 15.6% | 23.0% | $2.0B | −$580MM | $1.4B | 9.2% | — | 39.8% | $5.2B | $38.59 | — |
| 2025.Q1 | $17.2B | 4.2% | 15.4% | 23.0% | $2.0B | −$602MM | $1.4B | 9.2% | — | 39.2% | $5.2B | $40.27 | — |
| 2025.Q4 | $17.2B | 0.0% | 15.4% | 25.6% | $2.0B | −$858MM | $1.1B | 9.1% | — | 33.9% | $6.4B | $40.27 | — |
| 2026.Q1 | $18.4B | 7.0% | 14.2% | 25.9% | $1.9B | −$904MM | $1.0B | 8.9% | — | 32.0% | $5.7B | $37.59 | 24.5 |
| italics below = DCF projection · 10yr Rev CAGR: 5.1% |
| 2027.Q1 | $19.8B | +7.7% | 15.0% | 25.3% | $2.2B | −$776MM | $1.4B | 8.8% | $1.3B | 36.4% | $6.5B | $46.86 | 28.9 |
| 2028.Q1 | $21.1B | +6.5% | 15.0% | 24.7% | $2.4B | −$558MM | $1.8B | 8.8% | $1.5B | 35.2% | $7.1B | $50.28 | 26.9 |
| 2029.Q1 | $22.4B | +6.1% | 15.0% | 24.1% | $2.5B | −$468MM | $2.1B | 8.7% | $1.6B | 35.0% | $7.5B | $53.77 | 25.2 |
| 2030.Q1 | $23.5B | +5.0% | 15.0% | 23.5% | $2.7B | −$556MM | $2.1B | 8.7% | $1.5B | 34.6% | $8.1B | $56.90 | 23.8 |
| 2031.Q1 | $24.6B | +4.6% | 15.0% | 22.9% | $2.8B | −$511MM | $2.3B | 8.7% | $1.5B | 34.1% | $8.6B | $59.97 | 22.6 |
|
| Term. Yr+ | $31.6B | 4.1% | 19.7% | 20.0% | $5.0B | −$865MM | $4.1B | 8.6% | $39.7B | 23.6% | — | — | — |
Active scenario IV: $1140 (-15.8% vs market)