|
Market Closed -
Sao Paulo
13:47:14 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 37.60 BRL | -3.59% |
|
+7.64% | +7.43% |
| 09-10 | CrowdStrike Launches Geographic Localization for Project QuiltWorks | MT |
| 09-10 | CrowdStrike Advances Project QuiltWorks with Regional Partner Expertise Across North America | CI |
Company Valuation: CDW Corporation
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 | 18,276 | - | - |
| Change | - | -13.01% | 25.95% | -23.84% | -23.55% | 3.07% | - | - |
| Enterprise Value (EV) 1 | 34,394 | 29,786 | 35,508 | 28,533 | 22,743 | 23,485 | 23,281 | 22,903 |
| Change | - | -13.4% | 19.21% | -19.64% | -20.29% | 3.26% | -0.87% | -1.62% |
| P/E | 29.1x | 22x | 28.1x | 21.8x | 16.9x | 16.8x | 14.5x | 13.5x |
| PBR | 39.1x | 15.3x | 14.9x | 9.85x | 6.76x | 7.34x | 6.26x | 5.18x |
| PEG | - | 1.4x | -76.15x | -13.58x | 12.24x | 2.2x | 0.9x | 1.74x |
| Capitalization / Revenue | 1.33x | 1.02x | 1.42x | 1.1x | 0.79x | 0.75x | 0.73x | 0.71x |
| EV / Revenue | 1.65x | 1.25x | 1.66x | 1.36x | 1.01x | 0.97x | 0.93x | 0.89x |
| EV / EBITDA | 19.7x | 13.7x | 16.5x | 12.8x | 10.7x | 10.6x | 9.88x | 9.24x |
| EV / EBIT | 20.9x | 14.5x | 17.4x | 14.7x | 11.4x | 11.1x | 10.4x | 9.82x |
| EV / FCF | 50.2x | 20.2x | 24.5x | 24.7x | 20.9x | 21.5x | 19x | 15.8x |
| FCF Yield | 1.99% | 4.95% | 4.08% | 4.05% | 4.78% | 4.65% | 5.27% | 6.32% |
| Dividend per Share 2 | 1.8 | 2.09 | 2.39 | 2.485 | 2.505 | 2.55 | 2.683 | 2.749 |
| Rate of return | 0.88% | 1.17% | 1.05% | 1.43% | 1.84% | 1.74% | 1.84% | 1.88% |
| EPS 2 | 7.04 | 8.13 | 8.1 | 7.97 | 8.08 | 8.696 | 10.07 | 10.85 |
| Distribution rate | 25.6% | 25.7% | 29.5% | 31.2% | 31% | 29.3% | 26.6% | 25.3% |
| Net sales 1 | 20,821 | 23,749 | 21,376 | 20,999 | 22,424 | 24,243 | 25,134 | 25,842 |
| EBITDA 1 | 1,742 | 2,173 | 2,155 | 2,222 | 2,122 | 2,206 | 2,357 | 2,479 |
| EBIT 1 | 1,645 | 2,050 | 2,039 | 1,947 | 1,997 | 2,110 | 2,239 | 2,332 |
| Net income 1 | 988.6 | 1,114 | 1,104 | 1,078 | 1,067 | 1,109 | 1,258 | 1,314 |
| Net Debt 1 | 6,600 | 5,608 | 5,056 | 5,339 | 5,011 | 5,209 | 5,005 | 4,627 |
| Reference price 2 | 204.78 | 178.58 | 227.32 | 174.04 | 136.20 | 146.19 | 146.19 | 146.19 |
| Nbr of stocks (in thousands) | 135,723 | 135,391 | 133,960 | 133,264 | 130,194 | 125,017 | - | - |
| Announcement Date | 2/9/22 | 2/8/23 | 2/7/24 | 2/5/25 | 2/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -45.49x | 47.55x | 1390.06x | - | 47.13B | |
| 16.81x | 0.97x | 10.65x | 1.74% | 18.28B | |
| 28.77x | 0.98x | 20.84x | 0.37% | 14.49B | |
| -1.65x | 2.7x | 11.09x | -.--% | 6.81B | |
| 36.08x | 4.12x | 24.53x | 1.89% | 3.06B | |
| Average | 6.91x | 11.27x | 291.43x | 1% | 17.95B | |
| Weighted average by Cap. | -14.71x | 25.67x | 737.00x | 1.01% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CDW Stock
- C1DW34 Stock
- Valuation CDW Corporation
Select your edition
All financial news and data tailored to specific country editions
