Valuation CDW Corporation

Stocks

Market Closed - Nasdaq 00:00:00 14/11/2026 +03			5-day change	1st Jan Change
171.65 ^USD	-0.66%		+9.33%	+26.03%

11-13	Barclays Adjusts Price Target on CDW to $164 From $148	MT
11-05	Northcoast Research Adjusts CDW Price Target to $204 From $171	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	21,424	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	20.82%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	26,956	26,634	26,060
Change	-	-13.4%	19.21%	-19.64%	-20.29%	18.52%	-1.19%	-2.15%
P/E	29.1x	22x	28.1x	21.8x	16.9x	19.5x	16.6x	14.7x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	8.38x	6.84x	5.45x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	2.25x	0.9x	1.1x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.85x	0.8x	0.77x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	1.07x	1x	0.94x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	11.9x	10.6x	9.75x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	12.3x	11.2x	10.5x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	23.5x	20.5x	17.8x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.25%	4.87%	5.63%
Dividend per Share ²	1.8	2.09	2.39	2.485	2.505	2.569	2.702	2.853
Rate of return	0.88%	1.17%	1.05%	1.43%	1.84%	1.5%	1.57%	1.66%
EPS ²	7.04	8.13	8.1	7.97	8.08	8.78	10.33	11.71
Distribution rate	25.6%	25.7%	29.5%	31.2%	31%	29.3%	26.2%	24.4%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	25,281	26,704	27,830
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,269	2,513	2,673
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,189	2,369	2,493
Net income ¹	988.6	1,114	1,104	1,078	1,067	1,114	1,283	1,442
Net Debt ¹	6,600	5,608	5,056	5,339	5,011	5,533	5,210	4,637
Reference price ²	204.78	178.58	227.32	174.04	136.20	171.65	171.65	171.65
Nbr of stocks (in thousands)	135,723	135,391	133,960	133,264	130,194	124,809	-	-
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.($)
CDW CORPORATION	19.55x	1.07x	11.88x	1.5%	21.42B
CEREBRAS SYSTEMS INC.	-25.48x	23.42x	220.1x	-	26.42B
UNISPLENDOUR CORPORATION LIMITED	21.22x	0.82x	16.38x	0.52%	10.78B
MOBILEYE GLOBAL INC.	-1.15x	1.67x	6.85x	-.--%	4.73B
TSINGHUA TONGFANG CO., LTD.	43.64x	-	-	-	3.07B
TATA TECHNOLOGIES LIMITED	35.35x	3.81x	22.97x	2.06%	2.88B
HANSHOW TECHNOLOGY CO., LTD.	28.22x	-	-	0.53%	2.57B
PC CONNECTION, INC.	18.97x	-	-	-	2.09B
Average	17.54x	6.16x	55.63x	0.92%	9B
Weighted average by Cap.	4.29x	10.11x	95.80x	1.06%