Valuation CDW Corporation

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-06-17 EDT			5-day change	1st Jan Change
126.70 ^USD	-2.61%		-2.01%	-6.98%

05-29	CDW Insider Bought Shares Worth $2,005,740, According to a Recent SEC Filing	MT
05-27	CDW Shares Rise After JPMorgan Upgrade	MT

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	16,186	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	-8.72%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	21,122	20,637	20,282
Change	-	-13.4%	19.21%	-19.64%	-20.29%	-7.13%	-2.3%	-1.72%
P/E	29.1x	22x	28.1x	21.8x	16.9x	14.2x	12.9x	11.5x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	5.68x	4.85x	4.15x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	1.4x	1.2x	0.9x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.69x	0.67x	0.65x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	0.9x	0.85x	0.82x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	9.68x	8.9x	8.54x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	10.2x	9.3x	8.78x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	18.5x	15.3x	-
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	5.41%	6.53%	-
Dividend per Share ²	1.8	2.09	2.39	2.485	2.505	2.55	2.655	2.657
Rate of return	0.88%	1.17%	1.05%	1.43%	1.84%	2.01%	2.1%	2.1%
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%	26.9%	24%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	23,342	24,192	24,777
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,182	2,319	2,375
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,077	2,218	2,311
Net income ¹	988.6	1,114	1,104	1,078	1,067	1,146	1,267	1,412
Net Debt ¹	6,600	5,608	5,056	5,339	5,011	4,935	4,451	4,096
Reference price ²	204.78	178.58	227.32	174.04	136.20	126.70	126.70	126.70
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.($)
CDW CORPORATION	14.24x	0.9x	9.68x	2.01%	16.19B
CEREBRAS SYSTEMS INC.	-52.26x	54.4x	-285.28x	-	46.92B
UNISPLENDOUR CORPORATION LIMITED	31.46x	0.85x	20.08x	0.33%	11.52B
MOBILEYE GLOBAL INC.	-1.72x	3.07x	21.06x	-.--%	7.35B
TATA TECHNOLOGIES LIMITED	38.57x	4.64x	26.69x	1.8%	3.33B
DIEBOLD NIXDORF, INCORPORATED	18.03x	0.84x	6.26x	-	2.8B
HANSHOW TECHNOLOGY CO., LTD.	35.04x	-	-	0.26%	2.87B
Average	11.91x	10.78x	-33.58x	0.88%	13B
Weighted average by Cap.	-17.51x	29.71x	-144.57x	1.05%