GWW · W.W. Grainger, Inc.
$1117.452026-05-17Sector: Industrials; Industry: Industrial - Distribution; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$1092
-2.3% vs market
Bear
$1000
-10.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($1000 · $1216) Analysts Range ($1044 · $1300) 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 |
|---|
| 2021.Q4 | $13.0B | — | 11.9% | 25.0% | $1.2B | −$513MM | $648MM | 7.9% | — | 28.6% | $4.1B | $21.91 | — |
| 2022.Q4 | $15.2B | 16.9% | 14.5% | 24.8% | $1.7B | −$604MM | $1.1B | 8.8% | — | 38.9% | $4.5B | $32.50 | — |
| 2023.Q4 | $16.5B | 8.2% | 15.6% | 23.9% | $2.0B | −$542MM | $1.4B | 8.5% | — | 41.9% | $4.8B | $38.42 | — |
| 2024.Q4 | $17.2B | 4.2% | 15.4% | 23.0% | $2.0B | −$580MM | $1.4B | 9.2% | — | 40.6% | $5.2B | $40.11 | — |
| 2025.Q4 | $17.9B | 4.5% | 13.9% | 25.6% | $1.9B | −$858MM | $998MM | 9.1% | — | 32.0% | $6.4B | $35.84 | 21.3 |
| italics below = DCF projection · 10yr Rev CAGR: 5.3% |
| 2026.Q4 | $18.9B | +5.5% | 15.0% | 25.0% | $2.1B | −$686MM | $1.4B | 8.9% | $1.3B | 31.5% | $7.1B | $44.77 | 25.0 |
| 2027.Q4 | $20.2B | +6.8% | 15.0% | 24.5% | $2.3B | −$679MM | $1.6B | 8.9% | $1.4B | 30.8% | $7.8B | $48.18 | 23.2 |
| 2028.Q4 | $21.5B | +6.3% | 15.0% | 23.9% | $2.5B | −$544MM | $1.9B | 8.9% | $1.5B | 30.5% | $8.3B | $51.60 | 21.7 |
| 2029.Q4 | $22.8B | +6.2% | 15.0% | 23.4% | $2.6B | −$717MM | $1.9B | 8.8% | $1.4B | 30.3% | $9.0B | $55.22 | 20.2 |
| 2030.Q4 | $24.0B | +5.3% | 15.0% | 22.8% | $2.8B | −$607MM | $2.2B | 8.8% | $1.4B | 29.8% | $9.7B | $58.55 | 19.1 |
|
| Term. Yr+ | $31.3B | 4.1% | 19.7% | 20.0% | $4.9B | −$857MM | $4.1B | 8.6% | $39.0B | 23.6% | — | — | — |
Active scenario IV: $1092 (-2.3% vs market)