Valuation CDW Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
2,309.00 ^MXN	-4.19%		-.--%	-32.09%

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	18,869	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	6.41%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	23,601	23,261	23,496
Change	-	-13.4%	19.21%	-19.64%	-20.29%	3.77%	-1.44%	1.01%
P/E	29.1x	22x	28.1x	21.8x	16.9x	17.3x	15.6x	13.9x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	7.14x	6.04x	5.07x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	1.7x	1.4x	1.1x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.8x	0.77x	0.75x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	1x	0.95x	0.93x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	10.7x	9.89x	9.48x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	11.3x	10.4x	9.93x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	20.8x	17.3x	14.7x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.8%	5.79%	6.81%
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%	1.66%	1.74%	1.78%
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	154.00	154.00	154.00
Nbr of stocks (in thousands)	135,723	135,391	133,960	133,264	130,194	127,753	-	-
Announcement Date	2/9/22 A	2/8/23 A	2/7/24 A	2/5/25 A	2/4/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CEREBRAS SYSTEMS INC.	-66.69x	55.8x	-905.38x	-	49.83B
UNISPLENDOUR CORPORATION LIMITED	36.37x	1x	22.66x	0.31%	14.01B
MOBILEYE GLOBAL INC.	-1.66x	2.74x	11.3x	-.--%	6.87B
TATA TECHNOLOGIES LIMITED	38.15x	4.37x	25.97x	1.79%	3.25B
HANSHOW TECHNOLOGY CO., LTD.	35.31x	-	-	0.26%	2.89B
DIEBOLD NIXDORF, INCORPORATED	23.09x	0.8x	5.96x	-	2.63B
Average	10.76x	12.94x	-167.90x	0.59%	13.25B
Weighted average by Cap.	-31.93x	36.95x	-582.54x	0.41%