Valuation models
price $1,359.17 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused637.40 – 921.27755.0880% overvaluedDCF · Perpetuity growth · 10y676.74 – 981.14802.8569% overvaluedDCF · EBITDA exit · 5y855.57 – 933.83893.6652% overvaluedDCF · EBITDA exit · 10y846.82 – 991.88915.9448% overvaluedP/E · peers720.02 – 1,786.861,234.0910% overvaluedP/E · own history1,004.25 – 1,211.651,075.7026% overvaluedPEG—710.1791% overvaluedEV/EBITDA · peers643.07 – 1,788.121,194.1614% overvaluedEV/Revenue · peers407.79 – 2,377.501,233.9810% overvaluedEarnings power value251.39 – 372.81301.85350% overvaluedDividend discount145.78 – 346.29211.87542% overvaluedWall St. consensus target—1,387.502% belowCost of capital (WACC)—8.88%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
755.08
W. W. Grainger closed at $1,359.17 — overvalued by 80% vs model.
637.40the model's range921.27
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
211.87 – 1,234.09
Wall St. target
1,387.50 2% below
Above model, 1y
30 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~4% recent)Moderate margins (10% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.