Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
GWW — frequently asked questions
Is W.W. Grainger, Inc. overvalued?
In our latest published analysis dated 2026-10-03, GWW looks meaningfully overvalued. The price recorded at analysis is 1.280 USD versus our fair value of 838 USD; the high endpoint is presented separately as potential value of 1.048 USD. That implies roughly 34.6% downside to fair value at that date.
Our latest published report, analyzed 2026-10-03, gives GWW a fair value of 838 USD and a potential value of 1.048 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for W.W. Grainger, Inc.'s archetype; it is a dated research output, not a live price.
Should I buy GWW now?
Our latest published rating for GWW, analyzed 2026-10-03, is Sell. W.W. Grainger, Inc. looks meaningfully overvalued at the analysis-date price of 1.280 USD versus fair value of 838 USD; potential value is 1.048 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for GWW?
The dedicated bear-case section in our report analyzed 2026-10-03 documents W.W. Grainger, Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is GWW's rating?
Our latest published rating for GWW, analyzed 2026-10-03, is Sell, with a published moat assessment of 9/10 (Wide). It reflects our fair value of 838 USD, the potential value of 1.048 USD, and the price recorded at analysis (1.280 USD).
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.
§1 Tóm tắt điều hànhEN
Câu trả lời trong 30 giâySell
Giá so với giá trị
Giá
$1,280.30
Giá trị hợp lý
$837.70
Giá trị tiềm năng
$1,048.36
Tính đến
2026-10-02
Vì sao luận điểm có thể đúng
Accelerated supply chain automation and distribution center throughput that compresses capital expenditures below $500M annually, expanding free cash flow conversion above 100% of net income and funding larger share repurchases while driving organic market share gains across High-Touch Solutions North America.
Điều gì sẽ thay đổi quan điểm của chúng tôi
High-Touch Solutions NA daily organic sales growth slowing below 2.0% YoY accompanied by consolidated operating margin compressing below 13.0%.
W.W. Grainger Inc. (NYSE: GWW) is an exceptional distribution franchise priced at unexceptional risk-reward. Trading at $1,280.30, shares stand at a 52.84% premium to our compositeFair Value of $837.70, presenting a -34.57% implied return that dictates an unequivocal Sell rating.4
W.W. Grainger's competitive position is among the strongest in industrial distribution. The business is anchored by High-Touch Solutions North America, which generated $13,993M in FY2025 revenue (78% of consolidated $17,942M) and $2,354M in segment operating income at a 16.82% margin. Vendor-managed inventory programs (KeepStock), mission-critical product availability across millions of SKUs, and deep enterprise procurement integration generate substantial customer lock-in and high switching costs. Simultaneously, Endless Assortment provides digital platform breadth, contributing $3,625M in FY2025 sales and extending customer acquisition across small and medium-sized accounts.
Near-term operational execution remains sound, but recent results reflect cyclical peaks rather than permanent baseline shifts. Management raised FY2026 guidance to 11.5%-13.0% daily organic constant currency sales growth and targeted operating margins of 15.8% to 16.2%. However, CEO D.G. Macpherson noted that direct project demand in data centers and electrical infrastructure 'typically doesn't sustain at these levels', and confirmed that large project work is dilutive to gross margins. Furthermore, the Q2 operating margin of 16.1% was lifted by one-time tariff refund benefits that will not recur in the second half, while ongoing freight and fuel inflation presents continuing headwinds.5
Capital cycle dynamics are transitioning favorably from peak investment intensity. Capital expenditures reached a high of $684M in FY2025 (2.69x depreciation of $330M and 3.81% of revenue), compressing free cash flow to $1,331M against net income of $1,706M. Through Q2 2026, capex has moderated to $281M YTD, allowing YTD free cash flow to expand to $902M. Reinvestment rates are scheduled to step down from 22.0% in FY2026 to steady-state normalized levels of 16.0% by FY2030. While this inflection unlocks strong long-term cash flow conversion, it cannot justify the extreme valuation multiple expansion observed in current trading.6,7
The market price of $1,280.30 trades at 24.75x forward earnings, discounting 14.10% annual EPS growth over 10 years via reverse DCF against our sustainable 9.92% forecast. While sell-side consensus maintains a 12-month average price target of $1,331.64 ($1,217.10 in present-value terms discounted at 9.41% Ke), that benchmark capitalizes peak cyclical margins without accounting for multiple normalization toward a historical 20.0x terminal baseline.4
In summary, Grainger is a premier industrial franchise whose equity valuation has become completely detached from fundamental cash generation. With -34.57% implied downside to our Fair Value midpoint, the risk-reward profile is deeply unfavorable. Investors holding the stock should systematically sell or trim exposure, reallocating capital into opportunities that offer an appropriate margin of safety.
Unrivaled North American Fulfillment Density and Switching Costs
High-Touch Solutions North America generated $13,993M in FY2025 sales (78% of consolidated) and $2,354M in operating income at a 16.82% margin. Deep integration through KeepStock inventory management and enterprise vendor consolidation creates massive customer lock-in and pricing power.8
Digital Scale and Platform Reach in Endless Assortment
Endless Assortment platforms (MonotaRO and Zoro) generated $3,625M in FY2025 revenue and $345M in operating income, providing friction-free digital ordering across millions of SKUs and expanding cross-selling beyond core contractual accounts.8
Free Cash Flow Inflection as Distribution Center Automation Crests
Multi-year capital spending peaked in FY2025 at $684M (2.69x D&A) and is moderating ($281M YTD Q2 2026). As network automation investments mature, reinvestment steps down from 22% in FY2026 to 16% in FY2030, supporting strong cash generation.7
Khuyến nghị của hãng
Sell. W.W. Grainger is a world-class industrial distributor with an unassailable moat in High-Touch Solutions NA, but the equity is priced for perfection at $1,280.30 per share. With shares trading at a 52.84% premium to our compositeFair Value of $837.70 (-34.57% implied return), cyclical normalization of project volumes and terminal valuation multiple compression create severe downside risk.4
Tổng quan công ty
In the Endless Assortment segment, Grainger offers an expansive product assortment that contains millions of products, including those outside of traditional industrial MRO categories. Zoro offers approximately 13 million products and MonotaRO provides access to approximately 29 million products, primarily through its websites and catalogs. (4)Primarily consists of storage facilities, office space and customer service centers. These facilities are owned and leased. These facilities range in size from under 1,000 to over 1 million square feet.
The Company’s Endless Assortment segment provides a streamlined and transparent online platform with one-stop shopping for millions of products. The Endless Assortment segment includes the Company’s Zoro Tools, Inc. (Zoro) and MonotaRO Co., Ltd. (MonotaRO) online channels which operate predominately in the U.S. and Japan, respectively.
§2 Kịch bản tiêu cựcEN
In FY2025, operating profit declined to $2,495M (13.91% operating margin) on revenue of $17,942M. During the same period, elevated supply chain transformation capital expenditures of $684M compressed free cash flow to $1,331M against net income of $1,706M. Under a stressed scenario where North American industrial manufacturing experiences an extended downturn, customer inventory destocking lowers organic daily sales growth toward 2.0%, and large project activity wanes, fixed cost deleverage and freight expense inflation drive operating margins back toward 13.0%. Coupled with terminal valuation multiple contraction toward peer trading levels, equity value faces substantial downside from prevailing market prices.
Industrial downcycle and large project mix dilution trigger severe SG&A deleverage and margin compression.
Consolidated operating margin was 13.91% in FY2025. Management has highlighted that large project business dilutes gross margins, temporary tariff refunds will not recur in the second half, and freight and fuel costs remain ongoing headwinds. A 300 bps contraction from the guided 15.8%-16.2% range to sub-13% severely compresses operating earnings.5,7
FV impact
-3.7%
Operating margin 3 points lower throughout
Trigger
Tín hiệu cảnh báo sớm cần theo dõi
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
01
High-Touch Solutions daily organic sales growth
Organic growth dropping below 2.0% signals broad industrial destocking and manufacturing contraction, eroding the core volume engine of High-Touch Solutions NA.
W.W. Grainger possesses a wide economic moat rooted in distribution network scale, workflow-embedded inventory management solutions, and customer switching costs across North American industrial MRO supply chains. The primary engine is High-Touch Solutions North America, which accounted for $13,993M in FY2025 revenue, or 78% of consolidated sales, and generated $2,354M in operating income at a 16.82% segment operating margin. By deploying on-site KeepStock inventory vending and dedicated account specialists, Grainger embeds itself directly into plant floor operations, making customer defection operationally disruptive.
The company complements its high-touch enterprise operations with its digital Endless Assortment platform (MonotaRO and Zoro), which delivered $3,625M in revenue and $345M in operating profit in FY2025. While management notes that discrete mega-project exposure across construction and manufacturing can be cyclical and dilutive to gross margins, the platform broadens catalog reach and maintains strong digital customer capture.
Grainger's structural advantages sustain a return on invested capital above 30%, vastly exceeding the estimated cost of capital (WACC of 9.19%). Although high capital intensity was required during the recent distribution center buildout ($684M capex in FY2025), the scale economies derived from automation and supply chain density reinforce an enduring multi-decade moat.
Lợi nhuận kinh tế
Return on invested capital exceeds 30%, significantly surpassing the moderate cost of equity of 9.41% and WACC of 9.19%. This spread of over 2,000 basis points in economic profit is sustained by enterprise vendor consolidation and distribution network scale.2
9/ 10
Wide
Sources of advantage
01High customer switching costs via embedded inventory solutions and workflow integration — High-Touch Solutions NA generated $13,993M in FY2025 revenue and $2,354M in operating profit by embedding KeepStock vendor-managed inventory solutions directly into enterprise manufacturing facilities, creating substantial customer switching barriers.Wide
02Fulfillment scale advantage and North American distribution footprint — An expansive distribution center footprint and automated logistics infrastructure allow next-day delivery across North America, supporting $17,942M in FY2025 consolidated revenue and fulfilling complex multi-facility corporate supply contracts that regional distributors cannot match.Wide
Management utilizes September price actions (+100 bps annually) and strong supplier volume rebates in Q4 to preserve operating margins between 15.8% and 16.2%.
The highlighted cell is Fair value when every assumption sits at its base level ($837.70). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $1.9B after modeled reinvestment of $524.9M, with terminal value at 77.6% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The modal expected path models stable compound execution across North American MRO distribution. High-Touch Solutions maintains enterprise account retention, supporting 9.55% reported revenue growth in FY2026 tapering toward 5.0% by FY2030. Operating margins hold within management's 15.8% to 16.2% guidance range. Reinvestment gradually declines as network investments mature, producing Fair value of $837.70.5
Kích hoạt: EPS > $11.53 in Q4 and FY2026 revenue > $19.75B1
Even if quarterly results surpass consensus, the prevailing market price of $1,280.30 already discounts peak operational execution and a 24.75x forward multiple, keeping shares substantially above intrinsic value.
Đúng kỳ vọng
Maintain Sell; Verify that distribution center capex decelerates toward maintenance levels and monitor customer retention trends.
A guidance or quarterly miss would confirm that project demand was transitory and cost inflation is compressing margins toward FY2025 levels of 13.91%.
Chất lượng lợi nhuận
Reported earnings quality is underpinned by GAAP net income of $1,706M and operating cash flow of $2,015M in FY2025. Operating margins in Q2 2026 (16.1%) benefited from one-off tariff refund accruals that will be immaterial in the second half. However, underlying earnings durability remains supported by price realization (+100 bps annually) and expected Q4 volume rebates.5,7
Chỉ số cần theo dõi trước khi công bố
01
Chỉ số:
High-Touch Solutions organic daily sales growth
Hiện tạiGuided at 11.5% to 13.0% for FY2026
Vì sao quan trọng
High-Touch Solutions NA contributes 78% of consolidated revenue; sustained volume gains determine corporate top-line health.8
In FY2025, operating cash flow was $2,015M and free cash flow was $1,331M after funding peak capex of $684M. Cash flow conversion has strengthened in 2026, with YTD operating cash flow reaching $1,183M and YTD free cash flow reaching $902M on moderated capex of $281M. This performance indicates that cash conversion is returning toward 90-100%+ of net income ($1,706M in FY2025).6,7
Phân bổ vốn
Grainger maintains a conservative capital structure with net debt of $1,903M against total debt of $2,797M and market capitalization of $60.4B, yielding a debt weight of 4.42%. Capital deployment prioritizes organic fulfillment automation ($684M in FY2025), followed by dividends ($9.96 per share) and systematic share repurchases that reduce diluted shares by 1.0% to 1.5% annually (from 48.0M shares toward 44.9M by FY2030).
Grainger's ROIC exceeds 30%, reflecting high capital productivity across its enterprise customer base. As capex moderates from peak FY2025 levels of $684M and full-year operating margins recover toward 15.8%-16.2%, return on invested capital remains structurally stable.
ROIC exceeding 30% generates substantial economic profit above the computed WACC of 9.19%, supported by KeepStock customer integration and distribution density.
Distribution automation capex has crested, initiating an inflection in free cash flow conversion.
Doanh thu mới nhất17,9 T US$CAGR doanh thu +6,5%
Biên hoạt động13,9%10 kỳ tài chính
Dòng tiền tự do mới nhất1,3 T US$FY2025
Nợ ròng1,9 T US$FY2025
Phân tích báo cáo kết quả kinh doanhQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
StockMarketAgent.AI
Doanh thu17,9 T US$Giá vốn doanh thu−10,9 T US$Lợi nhuận gộp7 T US$Chi phí hoạt động−4,5 T US$Lợi nhuận hoạt động2,5 T US$Các khoản ngoài hoạt động và thuế−789 Tr US$Lợi nhuận ròng1,7 T US$
Dữ liệu lịch sử tài chính
Doanh thu
17.942.000.000 US$
Giá vốn doanh thu
10.933.000.000 US$
Lợi nhuận gộp
7.009.000.000 US$
Chi phí hoạt động
4.514.000.000 US$
Lợi nhuận hoạt động
2.495.000.000 US$
Các khoản ngoài hoạt động và thuế
-789.000.000 US$
Lợi nhuận ròng
1.706.000.000 US$
Tổng quan bảng cân đối kế toánCách tài sản đã báo cáo được nắm giữ và tài trợ trong kỳ đã chọn.
StockMarketAgent.AI
Cơ cấu tài sảnNguồn tài trợ
Tổng tài sản9 T US$Tiền mặt585 Tr US$Tài sản ngắn hạn5,5 T US$Tổng nợ phải trả4,8 T US$Nợ ngắn hạn1,9 T US$Vốn chủ sở hữu4,1 T US$
Dữ liệu phân tích bảng cân đối kế toán
Tổng tài sản
8.962.000.000 US$
Tiền mặt
585.000.000 US$
Tài sản ngắn hạn
5.484.000.000 US$
Tổng nợ phải trả
4.821.000.000 US$
Nợ ngắn hạn
1.940.000.000 US$
Vốn chủ sở hữu
4.141.000.000 US$
Cầu nối dòng tiềnDòng tiền từ hoạt động chuyển thành dòng tiền tự do như thế nào trong FY2025.
StockMarketAgent.AI
Đối chiếu dòng tiền hoạt động
Lợi nhuận ròng1,7 T US$Khấu hao và phân bổ+330 Tr US$Thù lao bằng cổ phiếu+64 Tr US$Điều chỉnh hoạt động khác−85 Tr US$Dòng tiền hoạt động2 T US$
Đối chiếu tiền đầu kỳ đến cuối kỳ
Tiền đầu kỳ1 T US$Dòng tiền hoạt động+2 T US$Dòng tiền đầu tư−645 Tr US$Dòng tiền tài chính−1,8 T US$Ảnh hưởng tỷ giá+4 Tr US$Tiền cuối kỳ585 Tr US$
2 T US$ − 684 Tr US$Dòng tiền tự do 1,3 T US$
Dữ liệu cầu nối dòng tiền
Lợi nhuận ròng
1.706.000.000 US$
Dòng tiền vào từ hoạt động
2.100.000.000 US$
Khấu hao và phân bổ
330.000.000 US$
Thù lao bằng cổ phiếu
64.000.000 US$
Dòng tiền hoạt động
2.015.000.000 US$
Dòng tiền ra từ hoạt động
85.000.000 US$
Tiền sẵn có
3.055.000.000 US$
Tiền đầu kỳ
1.036.000.000 US$
Ảnh hưởng tỷ giá
4.000.000 US$
Dòng tiền ra từ đầu tư
645.000.000 US$
Dòng tiền ra từ tài chính
1.825.000.000 US$
Mua lại cổ phiếu
1.045.000.000 US$
Cổ tức đã trả
467.000.000 US$
Hoàn trả nợ ròng
290.000.000 US$
Hoạt động tài chính khác
23.000.000 US$
Tiền cuối kỳ
585.000.000 US$
Dòng tiền đầu tư
-645.000.000 US$
Dòng tiền tài chính
-1.825.000.000 US$
Doanh thu theo khu vựcTỷ trọng trong tổng doanh thu của 2025-12-31.
17,9 T US$Tổng doanh thu
Doanh thu theo khu vựcTỷ trọng
United States14,4 T US$80,5%+3,5% so với cùng kỳ
Japan2,2 T US$12,1%+14,8% so với cùng kỳ
Canada683 Tr US$3,8%+3,3% so với cùng kỳ
Other Foreign645 Tr US$3,6%−3,3% so với cùng kỳ
Nguồn: SEC EDGAR · Nộp ngày 2026-02-19 · SEC EDGAR
Dữ liệu cơ cấu doanh thu: Doanh thu theo khu vực
Doanh thu theo khu vực
Doanh thu
Tỷ trọng
so với cùng kỳ
United States
14,4 T US$
80,5%
3,5%
Japan
2,2 T US$
12,1%
14,8%
Canada
683 Tr US$
3,8%
3,3%
Other Foreign
645 Tr US$
3,6%
-3,3%
Doanh thu và lợi nhuậnQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
Tiền mặt và nợThanh khoản sẵn có so với tổng dư nợ.
Tạo dòng tiềnDòng tiền hoạt động so với dòng tiền tự do.
Khả năng sinh lờiDiễn biến biên gộp, biên hoạt động và biên ròng.
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-10-03.
Dữ liệu lịch sử tài chính
Kỳ
Doanh thu
EBITDA
Lợi nhuận ròng
Dòng tiền hoạt động
Dòng tiền tự do
Capex
Khấu hao và phân bổ
Thù lao bằng cổ phiếu
Mua lại cổ phiếu
Cổ tức đã trả
Phát hành nợ ròng
Dòng tiền đầu tư
Dòng tiền tài chính
Tiền đầu kỳ
Tiền cuối kỳ
Tiền mặt và đầu tư
Tổng nợ
Biên hoạt động
ROIC
WACC
Chênh lệch ROIC−WACC
2016-12-31
10,1 T US$
1,3 T US$
606 Tr US$
1 T US$
740 Tr US$
284 Tr US$
222,6 Tr US$
36 Tr US$
790 Tr US$
303 Tr US$
—
-262 Tr US$
-776 Tr US$
—
274 Tr US$
274 Tr US$
2,2 T US$
11,0%
—
5,9%
—
2017-12-31
10,4 T US$
1,3 T US$
586 Tr US$
1,1 T US$
820 Tr US$
237 Tr US$
240,7 Tr US$
33 Tr US$
605 Tr US$
304 Tr US$
—
-146 Tr US$
-867 Tr US$
274 Tr US$
327 Tr US$
327 Tr US$
2,3 T US$
9,9%
—
5,6%
—
2018-12-31
11,2 T US$
1,4 T US$
782 Tr US$
1,1 T US$
818 Tr US$
239 Tr US$
257 Tr US$
47 Tr US$
425 Tr US$
316 Tr US$
—
-166 Tr US$
-670 Tr US$
327 Tr US$
538 Tr US$
538 Tr US$
2,2 T US$
10,3%
—
6,6%
—
2019-12-31
11,5 T US$
1,5 T US$
849 Tr US$
1 T US$
821 Tr US$
221 Tr US$
210 Tr US$
40 Tr US$
700 Tr US$
328 Tr US$
—
-202 Tr US$
-1 T US$
538 Tr US$
360 Tr US$
360 Tr US$
2,2 T US$
11,0%
—
5,7%
—
2020-12-31
11,8 T US$
1,2 T US$
695 Tr US$
1,1 T US$
926 Tr US$
197 Tr US$
169 Tr US$
46 Tr US$
601 Tr US$
338 Tr US$
—
-179 Tr US$
-726 Tr US$
360 Tr US$
585 Tr US$
585 Tr US$
2,6 T US$
8,6%
—
4,7%
—
2021-12-31
13 T US$
1,7 T US$
1 T US$
937 Tr US$
682 Tr US$
255 Tr US$
173 Tr US$
42 Tr US$
695 Tr US$
357 Tr US$
—
-226 Tr US$
-1 T US$
585 Tr US$
241 Tr US$
241 Tr US$
2,8 T US$
11,9%
—
5,2%
—
2022-12-31
15,2 T US$
2,4 T US$
1,5 T US$
1,3 T US$
1,1 T US$
256 Tr US$
206 Tr US$
48 Tr US$
603 Tr US$
370 Tr US$
1 Tr US$
-263 Tr US$
-972 Tr US$
241 Tr US$
325 Tr US$
325 Tr US$
2,7 T US$
14,5%
—
7,5%
—
2023-12-31
16,5 T US$
2,8 T US$
1,8 T US$
2 T US$
1,6 T US$
445 Tr US$
277 Tr US$
62 Tr US$
850 Tr US$
392 Tr US$
-30 Tr US$
-422 Tr US$
-1,3 T US$
325 Tr US$
660 Tr US$
660 Tr US$
2,3 T US$
15,6%
—
7,5%
—
2024-12-31
17,2 T US$
2,9 T US$
1,9 T US$
2,1 T US$
1,6 T US$
541 Tr US$
311 Tr US$
62 Tr US$
1,2 T US$
421 Tr US$
464 Tr US$
-520 Tr US$
-1,2 T US$
660 Tr US$
1 T US$
1 T US$
2,8 T US$
15,4%
—
8,4%
—
2025-12-31
17,9 T US$
2,8 T US$
1,7 T US$
2 T US$
1,3 T US$
684 Tr US$
330 Tr US$
64 Tr US$
1 T US$
467 Tr US$
-290 Tr US$
-645 Tr US$
-1,8 T US$
1 T US$
585 Tr US$
585 Tr US$
2,5 T US$
13,9%
—
7,9%
—
§9 So sánh định giá với các doanh nghiệp cùng ngành
Giá trị hợp lýReport-date price
W.W. Grainger, Inc.GWW
Giá / giá trị hợp lý
Giá trị hợp lý837,7 US$Report-date price1.280,3 US$
Ngày đánh giá
Hào kinh tếWide
Bảng điểm đầu tư71 / 100
Fastenal CompanyFAST
Giá / giá trị hợp lý
Giá trị hợp lý33,16 US$Report-date price43,77 US$
Ngày đánh giá
Hào kinh tếWide
Bảng điểm đầu tư71 / 100
TransDigm Group IncorporatedTDG
Giá / giá trị hợp lý
Giá trị hợp lý1.148,16 US$Report-date price1.113,01 US$
Ngày đánh giá
Hào kinh tếWide
Bảng điểm đầu tư71 / 100
W.W. Grainger, Inc.GWW
Giá / giá trị hợp lý
Giá trị hợp lý837,7 US$Report-date price1.280,3 US$
W.W. Grainger Inc. (GWW) trades at 24.8x forward earnings against a peer median of 24.4x. Its EV/EBITDA of 19.6x compares with a peer median of 20.8x. The comparison uses 4 peers: Fastenal Company, TransDigm Group Incorporated, AMETEK Inc. and United Rentals Inc., as of 2026-10-03.
§10 Ngành và chu kỳEN
Pha chu kỳ
Peak
Capital expenditures rose from $445M in FY2023 to $541M in FY2024 and peaked at $684M in FY2025 (2.69x depreciation of $330M). YTD Q2 2026 capex slowed to $281M, confirming peak spending.7
Chu kỳ tăng giá
During an industrial upcycle, elevated manufacturing utilization and data center infrastructure buildouts accelerate MRO supply consumption. Top-line daily organic sales growth tracks at 11.5% to 13.0%, generating operating leverage and expanding margins toward 16.2%.
Chu kỳ giảm giá
In a downcycle, manufacturing slowdowns and industrial customer destocking depress MRO purchase frequency. Large project contracts subside, while freight and fuel inflation compress operating margins toward the FY2025 level of 13.91%.
Xu hướng dài hạn
Xu hướng
Tác động
Ghi chú
Enterprise vendor consolidation and automated inventory tracking
positive
Enterprise clients are consolidating fragmented MRO supplier networks with scaled partners providing integrated inventory management, favoring High-Touch Solutions NA ($13,993M FY2025 sales).
Data center infrastructure and electrical buildout demand
positive
Surging data center and electrical infrastructure investment provides strong near-term project volume, driving Q3 sales expectations north of $5.0B.
B2B digital procurement and e-commerce channel expansion
positive
Định vị
Grainger is positioned as the dominant broad-line industrial distributor in North America, generating $14,441M in U.S. revenue out of $17,942M consolidated revenue. Its broad catalog and KeepStock customer integration insulate it from specialized peers such as Fastenal (FAST operating margin 21.02%), AMETEK (AME operating margin 26.18%), and United Rentals (URI forward P/E 18.86x).3,7,8
§11 Quản lý vị thếEN
Quy mô vị thế
Under our Sell rating, no portfolio allocation is warranted. Shares trade at $1,280.30, representing a 52.84% premium to intrinsic fair value of $837.70, offering an unfavorable risk-adjusted return.4
Rủi ro
Portfolio exposure should emphasize capital preservation through orderly divestment. The primary risk to an underweight or divestment stance is continued market momentum from data center project buildouts sustaining multiples above 25x forward earnings in the near term. Risk is managed by disciplined valuation re-underwriting rather than unhedged short exposure.
Đợt vào lệnh
Mức
Hành động
Lý do
Intrinsic Fair Value Midpoint ($837.70)
Re-underwrite operational compounding and multiple sustainability
At $837.70, shares would reflect cycle-neutral earnings power and a 20.0x forward multiple, warranting analytical re-examination.
Trading at 24.75x forward earnings and a 52.84% premium to our Fair Value midpoint of $837.70, the equity offers a negative margin of safety (-34.57% implied return). Value investors should avoid the shares entirely until the valuation normalizes toward intrinsic cash earnings power.4
Quality Compounder Investor
Avoid
While Grainger delivers exceptional ROIC (>30%) and enterprise lock-in through High-Touch Solutions NA ($13,993M in FY2025 revenue), reverse DCF shows the stock discounts 14.10% annual EPS growth over 10 years, leaving zero margin for execution beats or macro deceleration.8
Income / Total Return Investor
Avoid
With a low dividend yield ($9.96 dividend per share on a $1,280.30 stock price, or 0.78%), capital downside of -34.57% overwhelms cash distribution returns, making the stock unviable for income-focused portfolios.4
§14 Khuyến nghị cuối cùngEN
Hành động
Bán
W.W. Grainger is an outstanding industrial compounder with a Wide economic moat, but current trading levels of $1,280.30 reflect an unsustainable 52.84% premium to our compositeFair Value of $837.70 (-34.57% implied return). The market is pricing in an aggressive 24.75x forward P/E and extrapolating cyclical data center project volumes that management notes do not sustain at peak levels.
Investors should capitalize on current valuation richness to divest or reallocate capital. Fundamental execution remains solid with guided FY2026 operating margins of 15.8% to 16.2%, but risk-reward is heavily skewed to the downside as terminal multiple normalization and volume normalization threaten severe multiple compression.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Analyst consensusData as of 2026-10-03 · Published 2026-10-03 · Provider-adjusted · cited for 2 figuresCited in Kịch bản, Cây quyết định lợi nhuận
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
In the downside case, a North American industrial manufacturing contraction reduces maintenance cycles and prompts customer inventory destocking. Price competition and large project mix dilute gross margins, while non-recurring tariff refunds in the second half and freight inflation compress operating margins toward FY2025 levels of 13.91%. Concurrently, persistent transformation capex restricts free cash flow generation.
Within 12 months
North American industrial recession and customer inventory destocking curtail High-Touch Solutions volume.
High-Touch Solutions NA generated $13,993M, or 78% of consolidated revenue, in FY2025. CEO D.G. Macpherson noted direct project demand typically does not sustain at peak levels. If organic sales growth slows by 5 percentage points relative to the modeled 7.1%-9.55% trajectory, corporate earnings compounding decelerates sharply.5,8
FV impact
-5.1%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 18 months
Valuation multiple de-rating as market prices mature GDP-growth stage and cyclical slowdown.
The company trades at 24.75x forward earnings, compared to specialized peer United Rentals at 18.86x. If market sentiment de-rates the multiple toward 16.0x amid slowing cyclical demand and a 5.24% risk-free rate environment, equity valuation contracts significantly.2,3,4
FV impact
-4.2%
Terminal multiple 20% lower
Trigger
Within 12 months
A contraction below 13.0% would confirm severe SG&A deleverage, project gross margindilution, and freight inflation overwhelming pricing realization.
Hiện tại:16.1% in Q2 2026 and 15.8%-16.2% FY2026 guidance
Capex persistently above 3.0x D&A signals capital intensity escalation and distribution center automation cost overruns that dilute return on invested capital.
Hiện tại:2.69x depreciation in FY2025 ($684M capex vs $330M D&A)
Cảnh báo nếu> 3.0x D&A without revenue acceleration
Multiple contraction below 16.0x indicates that the market has re-rated the business from a premium compounder to a cyclical distributor facing GDP-bound growth.
Free cash flow conversion dropping below 65% indicates that distribution center capex inflation and working capital absorption are severely impairing cash generation.
Hiện tại:78.0% in FY2025 ($1,331M FCF vs $1,706M net income)
Cảnh báo nếu< 65.0%
03Digital platform breadth and ecosystem catalog reach — The Endless Assortment segment generated $3,625M in FY2025 revenue and $345M in operating income, leveraging digital catalog search algorithms and procurement connectivity across commercial maintenance workflows.Moderate
Discounted forecast-period cash flows (186 US$) plus discounted terminal value (644 US$) minus signed per current share (40,31 US$) equals the 790 US$ lens value shown above. Negative net debt is , so subtracting it raises value.
In the upside case, supply chain automation accelerates distribution center throughput, allowing High-Touch Solutions to capture market share from sub-scale regional distributors. Daily organic sales growth exceeds 12% in Q3, operating margins expand to 16.2%+ via price realization (+100 bps annually) and Q4 volume rebates, and capex normalizes rapidly toward maintenance levels.5
Hiện tạiGuided at 15.8% to 16.2% for FY2026 after Q2 margin of 16.1%
Vì sao quan trọng
Tests management's ability to offset fuel and freight inflation with price actions and supplier rebates.5
Core North American enterprise distribution drives over 90% of corporate operating profits.
High-Touch Solutions NA delivered $13,993M in revenue (78% of consolidated) and $2,354M of operating income at a 16.82% margin.
Enterprise account retention and high-touch fulfillment pricing power determine consolidated profitability.
Market pricing discounts unsustainable growth expectations and multiple expansion.
The stock trades at 24.75x forward earnings and $1,280.30 per share, compared to peer URI at 18.86x and a cycle-neutral terminal multiple of 20.0x.
Trading at a 52.84% premium to intrinsic fair value ($837.70), current share prices embed peak cycle growth and leave zero margin of safety against macro deceleration.
AMETEK Inc.AME
Giá / giá trị hợp lý
Giá trị hợp lý171,8 US$Report-date price251,93 US$
Ngày đánh giá
Hào kinh tếWide
Bảng điểm đầu tư66 / 100
Biên
GWW
W.W. Grainger Inc.
$60.4B
24.8x
3.2x
19.6x
46.1%
—
FAST
Fastenal Company
$58.2B
36.2x
6.7x
29.9x
34.3%
21.0%
TDG
TransDigm Group Incorporated
$61.0B
22.6x
6.1x
17.9x
—
46.0%
AME
AMETEK Inc.
$57.7B
26.3x
7.3x
23.8x
14.6%
26.2%
URI
United Rentals Inc.
$67.3B
18.9x
4.0x
17.6x
28.9%
26.0%
Ongoing migration toward digital procurement drives scaling in Endless Assortment ($3,625M FY2025 revenue), supported by MonotaRO operations in Japan ($2,173M sales).
Re-underwrite digital platform defensibility and international operating margin contributions.
Accelerated supply chain automation and distribution center throughput that compresses capital expenditures below $500M annually, expanding free cash flow conversion above 100% of net income and funding larger share repurchases while driving organic market share gains across High-Touch Solutions North America.
