|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 144.39 USD | +2.98% |
|
+8.26% | +6.01% |
| 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 |
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 | 18,446 | - | - |
| Change | - | -13.01% | 25.95% | -23.84% | -23.55% | 4.03% | - | - |
| Enterprise Value (EV) 1 | 34,394 | 29,786 | 35,508 | 28,533 | 22,743 | 23,172 | 22,831 | 23,558 |
| Change | - | -13.4% | 19.21% | -19.64% | -20.29% | 1.88% | -1.47% | 3.18% |
| P/E | 29.1x | 22x | 28.1x | 21.8x | 16.9x | 16.2x | 14.6x | 13.1x |
| PBR | 39.1x | 15.3x | 14.9x | 9.85x | 6.76x | 6.7x | 5.66x | 4.75x |
| PEG | - | 1.4x | -76.15x | -13.58x | 12.24x | 1.6x | 1.4x | 1.1x |
| Capitalization / Revenue | 1.33x | 1.02x | 1.42x | 1.1x | 0.79x | 0.78x | 0.76x | 0.74x |
| EV / Revenue | 1.65x | 1.25x | 1.66x | 1.36x | 1.01x | 0.98x | 0.94x | 0.94x |
| EV / EBITDA | 19.7x | 13.7x | 16.5x | 12.8x | 10.7x | 10.5x | 9.76x | 9.79x |
| EV / EBIT | 20.9x | 14.5x | 17.4x | 14.7x | 11.4x | 11.1x | 10.3x | 10.2x |
| EV / FCF | 50.2x | 20.2x | 24.5x | 24.7x | 20.9x | 20.3x | 16.9x | - |
| FCF Yield | 1.99% | 4.95% | 4.08% | 4.05% | 4.78% | 4.93% | 5.9% | - |
| 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% | 1.77% | 1.86% | 1.82% |
| 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 | 2,203 | 2,340 | 2,407 |
| EBIT 1 | 1,645 | 2,050 | 2,039 | 1,947 | 1,997 | 2,087 | 2,226 | 2,304 |
| 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 | 144.39 | 144.39 | 144.39 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.76x | 0.96x | 10.28x | 1.82% | 17.91B | |
| -56.11x | 50.25x | -775.49x | - | 44.97B | |
| 41.25x | 1.06x | 25.01x | 0.25% | 15.02B | |
| -1.88x | 3.41x | 23.26x | -.--% | 8.03B | |
| 34.98x | 4.22x | 24.38x | 1.95% | 3.03B | |
| 18.94x | 0.87x | 6.53x | - | 2.94B | |
| Average | 8.82x | 10.13x | -114.34x | 1.01% | 15.32B | |
| Weighted average by Cap. | -16.05x | 25.42x | -370.38x | 0.96% |
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
- Valuation CDW Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
