Valuation CDW Corporation BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:01 2026-07-15 EDT			5-day change	1st Jan Change
114.40 ^EUR	-6.69%		+0.74%	+4.52%

06-30	Cdw Selects Mender's Steward Platform to Transform It Asset Disposition Workflow	CI
06-29	CDW Corporation(NasdaqGS:CDW) dropped from Russell Midcap Growth Benchmark	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,793	24,178	30,452	23,193	17,732	16,718	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	-5.72%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	21,443	21,103	21,830
Change	-	-13.4%	19.21%	-19.64%	-20.29%	-5.72%	-1.59%	3.45%
P/E	29.1x	22x	28.1x	21.8x	16.9x	14.7x	13.3x	11.8x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	6.07x	5.13x	4.31x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	1.4x	1.2x	1x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.71x	0.69x	0.67x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	0.91x	0.87x	0.87x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	9.71x	8.97x	9.04x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	10.3x	9.45x	9.44x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	18.8x	15.7x	-
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	5.33%	6.39%	-
Dividend per Share ²	1.8	2.09	2.39	2.485	2.505	2.55	2.685	2.623
Rate of return	0.88%	1.17%	1.05%	1.43%	1.84%	1.95%	2.05%	2%
EPS ²	7.04	8.13	8.1	7.97	8.08	8.899	9.86	11.06
Distribution rate	25.6%	25.7%	29.5%	31.2%	31%	28.7%	27.2%	23.7%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	23,552	24,366	24,996
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,209	2,352	2,415
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,091	2,234	2,312
Net income ¹	988.6	1,114	1,104	1,078	1,067	1,146	1,249	1,323
Net Debt ¹	6,600	5,608	5,056	5,339	5,011	4,725	4,385	5,112
Reference price ²	204.78	178.58	227.32	174.04	136.20	130.86	130.86	130.86
Nbr of stocks (in thousands)	135,723	135,391	133,960	133,264	130,194	127,753	-	-
Announcement Date	2/9/22	2/8/23	2/7/24	2/5/25	2/4/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEREBRAS SYSTEMS INC.	-57.6x	51.63x	-796.86x	-	46.17B
UNISPLENDOUR CORPORATION LIMITED	40.64x	1.1x	24.82x	0.28%	15.62B
MOBILEYE GLOBAL INC.	-1.99x	3.65x	24.66x	-.--%	8.5B
TATA TECHNOLOGIES LIMITED	37.36x	4.5x	26.08x	1.84%	3.2B
DIEBOLD NIXDORF, INCORPORATED	19.07x	0.88x	6.57x	-	2.96B
HANSHOW TECHNOLOGY CO., LTD.	30.63x	-	-	0.3%	2.5B
Average	11.35x	12.35x	-142.95x	0.6%	13.16B
Weighted average by Cap.	-22.66x	32.04x	-472.12x	0.37%