WW Grainger Inc (GWW) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for WW Grainger Inc (US:GWW), trading at 1355.49. In 2025, WW Grainger Inc generated $17.94 Billion in revenue and $1.33 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for WW Grainger Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 1355.49
- Recent Revenue (2025): $17.94 Billion
- Free Cash Flow (2025): $1.33 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.