DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

W.W. Grainger, Inc. (GWW)

Industrials | Industrial - Distribution

Today's Price

$1359.17

Today's Fair Value

$1563.36 +15.02%

Margin of Safety

+13.06%

Projected Value (5Y)

$2517.81 +85.25%

Dividends Paid (5Y)

$57.71

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.77% | CAGR (5y): 21.42%

Diluted Shares Growth Rate

Regression: -2.81% | CAGR (5y): -2.22%

Dividend Growth Rate

Regression: 7.63% | CAGR (5y): 8.56%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.97x)

Discount Rate