Valuation CDW Corporation

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-07-31 EDT			5-day change	1st Jan Change
147.81 ^USD	+1.55%		+13.54%	+8.52%

07-17	Evercore ISI Adjusts Price Target on CDW to $160 From $180, Maintains Outperform Rating	MT
07-16	JPMorgan Adjusts Price Target on CDW to $175 From $130, Maintains Overweight Rating	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	18,596	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	4.87%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	23,327	22,988	23,223
Change	-	-13.4%	19.21%	-19.64%	-20.29%	2.57%	-1.46%	1.02%
P/E	29.1x	22x	28.1x	21.8x	16.9x	16.6x	15x	13.4x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	6.86x	5.8x	4.86x
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	0.79x	0.76x	0.74x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	0.99x	0.94x	0.92x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	10.6x	9.77x	9.37x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	11.2x	10.3x	9.81x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	20.6x	17.1x	14.5x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.86%	5.86%	6.89%
Dividend per Share ²	1.8	2.09	2.39	2.485	2.505	2.55	2.685	2.749
Rate of return	0.88%	1.17%	1.05%	1.43%	1.84%	1.73%	1.82%	1.86%
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%	24.9%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	23,570	24,385	25,195
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,210	2,353	2,479
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,091	2,234	2,366
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	4,732	4,392	4,627
Reference price ²	204.78	178.58	227.32	174.04	136.20	147.81	147.81	147.81
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	16.36x	0.99x	10.55x	1.75%	18.6B
CEREBRAS SYSTEMS INC.	-57.39x	51.38x	-793.87x	-	46B
UNISPLENDOUR CORPORATION LIMITED	36.92x	1.02x	22.94x	0.31%	14.21B
MOBILEYE GLOBAL INC.	-1.62x	2.66x	10.98x	-.--%	6.72B
TATA TECHNOLOGIES LIMITED	37.53x	4.29x	25.53x	1.82%	3.2B
HANSHOW TECHNOLOGY CO., LTD.	32.63x	-	-	0.28%	2.67B
DIEBOLD NIXDORF, INCORPORATED	17.55x	0.75x	5.56x	-	2.42B
Average	11.71x	10.18x	-119.72x	0.83%	13.4B
Weighted average by Cap.	-16.77x	26.66x	-393.12x	0.96%