TopFunds

W. W. Grainger

NYSE: GWW

Stock price

1266.61 USD

(+214.7%) 5 years

Industrial Machinery & Supplies & ComponentsIndustrial - Distribution

Insider Transactions

5Y price score: 295
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +214.7%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
01-sep.-26Award10--5,365Perez Beatriz Rdirectorlink
01-sep.-26Award5--5White Steven Andrewdirectorlink
01-sep.-26Award12--6,023Watson Lucas Edirectorlink
01-sep.-26Award4--2,473Williams Susan Slavikdirectorlink
01-sep.-26Award20--10,653SANTI ERNEST SCOTTdirectorlink
01-sep.-26Award64--64NOVICH NEIL Sdirectorlink
01-sep.-26Award1--537Miller Cindy Jdirectorlink
01-sep.-26Award2--618KLEIN CHRISTOPHER Jdirectorlink
01-sep.-26Award4--4Jaspon Katherine D.directorlink
01-sep.-26Award2--1,262Davis George Sdirectorlink

906.5

52-week range

1419.9

1,266.61

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

2.5 %

Dividend Yield TTM

0.8 %

Market cap $

$ 59,801

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

32.3

Price / Book TTM

14.5

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

(3.8)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

26.9 %

224 %

509.8 %

Free cash flow per share growth

68 %

60.8 %

185.9 %

Earnings per share growth

19.9 %

173.6 %

205.7 %

Dividends

Previous dividend:2.49 per share, Paid, Ex-div date Aug 10, 2026

Analyst ratings

Price Target Low

1,125

Price Target High

1,428

Price Target Median

1,355

Buy

9

Hold

26

Sell

4

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
11.6
9.9
10
13.8
15.5
12.9
20
30.3
36.5
38.7
35.4
11.8%
33.3
36.4
39.8
43.6
47.7
50.7
02FCF per share
9.7
11.8
14.1
14.5
15
17.2
13.1
21.1
31.7
32
27.7
11.1%
25.3
27.6
30.2
33
36.1
37.6
03Dividends per share
Help
Adjusted for splitsLearn more
4.6
4.8
5.1
5.4
5.7
5.9
6.4
6.8
7.3
8
8.8
6.8%
-
-
-
-
-
-
04Dividends payout, %
39.9%
50%
51.9%
40.4%
38.6%
48.6%
34.2%
23.9%
21.4%
22.1%
27.4%
(3.7)%
-
-
-
-
-
-
05Revenue
$ 9,973
$ 10,137
$ 10,425
$ 11,221
$ 11,486
$ 11,797
$ 13,022
$ 15,228
$ 16,478
$ 17,168
$ 17,942
6.1%
$ 19,027
$ 20,178
$ 21,398
$ 22,693
$ 24,065
$ 24,787
06ㅤ% Change
-
1.6%
2.8%
7.6%
2.4%
2.7%
10.4%
16.9%
8.2%
4.2%
4.5%
6.1%
6.1%
6.1%
6.1%
6.1%
6.1%
6.1%
07Net Income
769
605.9
585.7
782
849
695
1,043
1,547
1,829
1,909
1,706
8.3%
1,547
1,641
1,740
1,845
1,957
2,016
08ㅤ% Margin
7.7%
6%
5.6%
7%
7.4%
5.9%
8%
10.2%
11.1%
11.1%
9.5%
8.1% A
8.1%
8.1%
8.1%
8.1%
8.1%
8.1%
09CFO
1,012
1,003
1,057
1,057
1,042
1,123
937
1,333
2,031
2,111
2,015
7.1%
1,903
2,018
2,140
2,269
2,406
2,478
10ㅤ% Of revenue
10.1%
9.9%
10.1%
9.4%
9.1%
9.5%
7.2%
8.8%
12.3%
12.3%
11.2%
10% A
10%
10%
10%
10%
10%
10%
11CAPEX
(373.9)
(284.2)
(237.3)
(239)
(221)
(197)
(255)
(256)
(445)
(541)
(684)
6.2%
(726.6)
(771.8)
(819.9)
(870.9)
(925.2)
(982.8)
12ㅤ% Change
-
(24)%
(16.5)%
0.7%
(7.5)%
(10.9)%
29.4%
0.4%
73.8%
21.6%
26.4%
6.2% A
6.2%
6.2%
6.2%
6.2%
6.2%
6.2%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
637.8
718.7
819.3
818
821
926
682
1,077
1,586
1,570
1,331
7.6%
1,176
1,246
1,320
1,398
1,481
1,496
14Total assets
5,808
5,694
5,804
5,873
6,005
6,295
6,592
7,588
8,147
8,829
8,962
4.4%
9,359
9,774
10,208
10,660
11,133
11,626
15ㅤ% Change
-
(2)%
1.9%
1.2%
2.3%
4.8%
4.7%
15.1%
7.4%
8.4%
1.5%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
16Total liabilities
3,455
3,789
3,977
3,780
3,945
4,202
4,432
4,853
4,706
5,126
4,821
3.4%
5,035
5,258
5,491
5,735
5,989
6,254
17ㅤ% Of assets
59.5%
66.5%
68.5%
64.4%
65.7%
66.8%
67.2%
64%
57.8%
58.1%
53.8%
53.8% A
53.8%
53.8%
53.8%
53.8%
53.8%
53.8%
18Shareholders Equity
2,353
1,906
1,828
2,093
2,060
2,093
2,160
2,735
3,441
3,703
4,141
5.8%
4,325
4,516
4,717
4,926
5,144
5,372
19Net Debt
1,699
1,973
2,016
1,682
1,855
2,031
2,521
2,380
2,092
2,147
2,578
4.3%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
65,765
60,840
57,983
56,534
54,900
53,700
52,200
51,100
50,100
49,000
48,000
(3.1)%
46,512
45,070
43,673
42,319
41,008
39,737
21ㅤ% Change
-
(7.5)%
(4.7)%
(2.5)%
(2.9)%
(2.2)%
(2.8)%
(2.1)%
(2)%
(2.2)%
(2)%
(3.1)%
(3.1)%
(3.1)%
(3.1)%
(3.1)%
(3.1)%
(3.1)%
22ROA
13.2%
10.6%
10.1%
13.3%
14.1%
11%
15.8%
20.4%
22.5%
21.6%
19%
-
16.5%
16.8%
17.1%
17.3%
17.6%
17.3%
23ROE
32.7%
31.8%
32.1%
37.4%
41.2%
33.2%
48.3%
56.6%
53.2%
51.6%
41.2%
-
35.8%
36.3%
36.9%
37.5%
38%
37.5%
24Interest coverage
38.7
14.7
11.8
13.2
16
11
17.8
23.8
27.6
34.2
33.2
-
-
-
-
-
-
-
25Dividend Yield
2.3%
2.2%
2.2%
2%
1.8%
1.6%
1.3%
1.3%
1%
0.8%
1%
-
-
-
-
-
-
-
26P/E Ratio
17.3
23.4
23.5
20.3
21.8
31.4
25.8
18.3
22.6
27
28.4
-
-
-
-
-
-
-
27Stock price range
191-255
183-240
156-258
225-369
259-339
209-423
364-525
442-608
538-833
809-1221
918-1132
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
13,200
14,035
13,626
15,853
18,517
21,846
26,897
28,313
41,352
51,543
48,334
13.9%
16,058
17,881
19,886
22,092
24,518
-
29FCF Yield
4.8%
5.1%
6%
5.2%
4.4%
4.2%
2.5%
3.8%
3.8%
3.1%
2.8%
(5.5)%
7.3%
7%
6.6%
6.3%
6%
-
30Average stock price
223
211.2
207.2
297.2
298.7
316.2
444.9
525.2
685.3
1,014.9
1,025.3
16.5%
345.2
396.7
455.3
522
597.9
-
31 CEO
DM
Donald G. Macpherson