Valuation CDW Corporation

Stocks

Real-time Estimate Cboe BZX 03:33:44 29/10/26 am AEDT			5-day change	1st Jan Change
162.17 ^USD	+0.47%		+2.27%	+18.85%

23/10	Northcoast Research Adjusts Price Target on CDW to $171 From $167	MT
20/10	Cdw Corporation Announces Appointment of Saranga Balaji to Board of Directors and Audit Committee, Effective October 15, 2026	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	20,179	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	13.8%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	25,388	25,184	24,806
Change	-	-13.4%	19.21%	-19.64%	-20.29%	11.63%	-0.81%	-1.5%
P/E	29.1x	22x	28.1x	21.8x	16.9x	18.5x	15.9x	14.3x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	8.1x	6.91x	5.72x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	2.34x	1x	1.3x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.83x	0.8x	0.77x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	1.04x	1x	0.95x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	11.5x	10.6x	9.87x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	12x	11.2x	10.6x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	23.1x	20.3x	17.3x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.32%	4.94%	5.77%
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%	1.58%	1.66%	1.7%
EPS ²	7.04	8.13	8.1	7.97	8.08	8.718	10.12	11.26
Distribution rate	25.6%	25.7%	29.5%	31.2%	31%	29.2%	26.5%	24.4%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	24,303	25,245	26,213
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,214	2,374	2,514
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,112	2,244	2,342
Net income ¹	988.6	1,114	1,104	1,078	1,067	1,111	1,265	1,375
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	161.41	161.41	161.41
Nbr of stocks (in thousands)	135,723	135,391	133,960	133,264	130,194	125,017	-	-
Announcement Date	9/2/22	8/2/23	7/2/24	5/2/25	4/2/26	-	-	-

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	18.51x	1.04x	11.47x	1.58%	20.18B
CEREBRAS SYSTEMS INC.	-30.16x	26.39x	771.29x	-	28.34B
UNISPLENDOUR CORPORATION LIMITED	23.02x	0.77x	17.88x	0.53%	10.57B
MOBILEYE GLOBAL INC.	-1.41x	2.21x	9.09x	-.--%	5.84B
TSINGHUA TONGFANG CO., LTD.	44.5x	-	-	-	3.13B
TATA TECHNOLOGIES LIMITED	34.74x	3.74x	22.56x	2.1%	2.81B
HANSHOW TECHNOLOGY CO., LTD.	26.02x	-	-	0.33%	2.38B
DIEBOLD NIXDORF, INCORPORATED	19.87x	0.72x	5.36x	-	2.26B
Average	16.89x	5.81x	139.61x	0.91%	9.44B
Weighted average by Cap.	1.29x	11.46x	320.11x	1.06%