Valuation CDW Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 21:08:27 15/10/2026 +03			5-day change	1st Jan Change
38.40 ^BRL	+1.59%		+10.34%	+9.71%

09-25	CDW Corporation completed the acquisition of Lovelytics Data LLC.	CI
09-21	CDW LLCand CDW Finance Corporation Complete Sale of $600,000,000 5.700% Senior Notes Due 2029, $500,000,000 6.100% Senior Notes Due 2032, and $400,000,000 6.350% Senior Notes Due 2033	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	19,294	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	8.81%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	24,503	24,299	23,921
Change	-	-13.4%	19.21%	-19.64%	-20.29%	7.74%	-0.83%	-1.56%
P/E	29.1x	22x	28.1x	21.8x	16.9x	17.7x	15.3x	14.2x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	7.74x	6.61x	5.47x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	2.32x	1x	1.83x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.79x	0.77x	0.74x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	1.01x	0.96x	0.92x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	11.1x	10.3x	9.6x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	11.6x	10.8x	10.2x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	22.5x	19.8x	16.5x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.45%	5.05%	6.05%
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%	1.65%	1.74%	1.78%
EPS ²	7.04	8.13	8.1	7.97	8.08	8.696	10.07	10.85
Distribution rate	25.6%	25.7%	29.5%	31.2%	31%	29.3%	26.6%	25.3%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	24,287	25,211	26,013
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,210	2,365	2,491
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	1,109	1,258	1,314
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	154.33	154.33	154.33
Nbr of stocks (in thousands)	135,723	135,391	133,960	133,264	130,194	125,017	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEREBRAS SYSTEMS INC.	-35.94x	32.51x	950.21x	-	33.77B
CDW CORPORATION	17.75x	1.01x	11.09x	1.65%	19.29B
UNISPLENDOUR CORPORATION LIMITED	24.06x	0.79x	18.47x	0.5%	11.01B
MOBILEYE GLOBAL INC.	-1.53x	2.45x	10.05x	-.--%	6.32B
TSINGHUA TONGFANG CO., LTD.	44.71x	-	-	-	3.13B
TATA TECHNOLOGIES LIMITED	39.04x	4.23x	25.53x	1.86%	3.18B
HANSHOW TECHNOLOGY CO., LTD.	25.65x	-	-	0.34%	2.34B
Average	16.25x	8.20x	203.07x	0.87%	11.29B
Weighted average by Cap.	-3.69x	15.70x	443.83x	1.05%