|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 131.59 USD | -5.59% |
|
-5.27% | -4.21% |
| 06-30 | Cdw Selects Mender's Steward Platform to Transform It Asset Disposition Workflow | CI |
| 06-29 | CDW Corporation(NasdaqGS:CDW) dropped from Russell Midcap Growth Benchmark | CI |
Company Valuation: CDW Corporation
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 | 17,806 | - | - |
| Change | - | -13.01% | 25.95% | -23.84% | -23.55% | 0.42% | - | - |
| Enterprise Value (EV) 1 | 34,394 | 29,786 | 35,508 | 28,533 | 22,743 | 22,532 | 22,191 | 22,918 |
| Change | - | -13.4% | 19.21% | -19.64% | -20.29% | -0.93% | -1.51% | 3.28% |
| P/E | 29.1x | 22x | 28.1x | 21.8x | 16.9x | 15.7x | 14.1x | 12.6x |
| PBR | 39.1x | 15.3x | 14.9x | 9.85x | 6.76x | 6.46x | 5.46x | 4.59x |
| PEG | - | 1.4x | -76.15x | -13.58x | 12.24x | 1.5x | 1.3x | 1x |
| Capitalization / Revenue | 1.33x | 1.02x | 1.42x | 1.1x | 0.79x | 0.76x | 0.73x | 0.71x |
| EV / Revenue | 1.65x | 1.25x | 1.66x | 1.36x | 1.01x | 0.96x | 0.91x | 0.92x |
| EV / EBITDA | 19.7x | 13.7x | 16.5x | 12.8x | 10.7x | 10.2x | 9.43x | 9.49x |
| EV / EBIT | 20.9x | 14.5x | 17.4x | 14.7x | 11.4x | 10.8x | 9.93x | 9.91x |
| EV / FCF | 50.2x | 20.2x | 24.5x | 24.7x | 20.9x | 19.7x | 16.5x | - |
| FCF Yield | 1.99% | 4.95% | 4.08% | 4.05% | 4.78% | 5.07% | 6.07% | - |
| Dividend per Share 2 | 1.8 | 2.09 | 2.39 | 2.485 | 2.505 | 2.55 | 2.685 | 2.623 |
| Rate of return | 0.88% | 1.17% | 1.05% | 1.43% | 1.84% | 1.83% | 1.93% | 1.88% |
| 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% | 23.7% |
| Net sales 1 | 20,821 | 23,749 | 21,376 | 20,999 | 22,424 | 23,552 | 24,366 | 24,996 |
| EBITDA 1 | 1,742 | 2,173 | 2,155 | 2,222 | 2,122 | 2,209 | 2,352 | 2,415 |
| EBIT 1 | 1,645 | 2,050 | 2,039 | 1,947 | 1,997 | 2,091 | 2,234 | 2,312 |
| 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 | 4,725 | 4,385 | 5,112 |
| Reference price 2 | 204.78 | 178.58 | 227.32 | 174.04 | 136.20 | 139.38 | 139.38 | 139.38 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.66x | 0.96x | 10.2x | 1.83% | 17.81B | |
| -57.6x | 51.63x | -796.86x | - | 46.17B | |
| 40.64x | 1.1x | 24.82x | 0.28% | 15.62B | |
| -1.99x | 3.65x | 24.66x | -.--% | 8.5B | |
| 37.36x | 4.5x | 26.08x | 1.84% | 3.2B | |
| 19.07x | 0.88x | 6.57x | - | 2.96B | |
| 30.63x | - | - | 0.3% | 2.5B | |
| Average | 11.97x | 10.45x | -117.42x | 0.85% | 13.82B | |
| Weighted average by Cap. | -15.61x | 26.17x | -381.00x | 0.91% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CDW Stock
- Valuation CDW Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
