Valuation CDW Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-01-17 pm EST			5-day change	1st Jan Change
188.73 ^USD	+0.50%		+3.05%	+8.44%

Jan. 07	UBS Adjusts Price Target on CDW to $220 From $233, Keeps Buy Rating	MT
Dec. 16	Morgan Stanley Adjusts Price Target on CDW to $193 From $190, Keeps Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	20,523	18,844	27,793	24,178	30,452	25,151	25,151	-
Change	-	-8.18%	47.49%	-13.01%	25.95%	-17.41%	0%	-
Enterprise Value (EV) ¹	23,687	21,886	34,394	29,786	35,508	29,921	29,516	28,881
Change	-	-7.6%	57.15%	-13.4%	19.21%	-15.74%	-1.35%	-2.15%
P/E ratio	28.6x	24.2x	29.1x	22x	28.1x	23.7x	21.3x	19.2x
PBR	22x	14.7x	39.1x	15.3x	14.9x	10.3x	8.75x	7.26x
PEG	-	2.63x	1x	1.4x	-76.15x	-15.1x	2x	1.7x
Capitalization / Revenue	1.14x	1.02x	1.33x	1.02x	1.42x	1.21x	1.17x	1.11x
EV / Revenue	1.31x	1.19x	1.65x	1.25x	1.66x	1.44x	1.38x	1.27x
EV / EBITDA	16.3x	13.1x	19.7x	13.7x	16.5x	14.3x	13.3x	12.2x
EV / EBIT	17.3x	15.6x	20.9x	14.5x	17.4x	15.6x	14.6x	13.6x
EV / FCF	29.9x	18.9x	50.2x	20.2x	24.5x	28.6x	24.5x	20.5x
FCF Yield	3.34%	5.28%	1.99%	4.95%	4.08%	3.5%	4.08%	4.89%
Dividend per Share ²	1.265	1.54	1.8	2.09	2.39	2.518	2.684	2.715
Rate of return	0.89%	1.17%	0.88%	1.17%	1.05%	1.33%	1.42%	1.44%
EPS ²	4.99	5.45	7.04	8.13	8.1	7.973	8.843	9.842
Distribution rate	25.4%	28.3%	25.6%	25.7%	29.5%	31.6%	30.4%	27.6%
Net sales ¹	18,032	18,468	20,821	23,749	21,376	20,831	21,454	22,711
EBITDA ¹	1,457	1,672	1,742	2,173	2,155	2,092	2,225	2,361
EBIT ¹	1,368	1,405	1,645	2,050	2,039	1,922	2,016	2,127
Net income ¹	736.8	788.5	988.6	1,114	1,104	1,079	1,187	1,318
Net Debt ¹	3,163	3,042	6,600	5,608	5,056	4,770	4,365	3,730
Reference price ²	142.84	131.79	204.78	178.58	227.32	188.73	188.73	188.73
Nbr of stocks (in thousands)	143,681	142,988	135,723	135,391	133,960	133,264	133,264	-
Announcement Date	2/6/20	2/10/21	2/9/22	2/8/23	2/7/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
CDW CORPORATION	23.67x	1.44x	14.3x	+1.33%	25.15B
MOBILEYE GLOBAL INC.	-4.22x	7.02x	49.28x	-.--%	12.99B
UNISPLENDOUR CORPORATION LIMITED	31.81x	1.05x	17.97x	+0.52%	9.93B
TATA TECHNOLOGIES LIMITED	48.33x	5.96x	32.78x	+1.32%	3.78B
NORTHERN DATA AG	-25.21x	16.81x	57.34x	-.--%	3.23B
TSINGHUA TONGFANG CO., LTD.	165.25x	-	-	-	3.02B
SHENZHEN INTELLIFUSION TECHNOLOGIES CO., LTD.	-33.4x	-	-	-	2.21B
AISINO CO.LTD.	38.68x	-	-	-	2.15B
NANJING LES INFORMATION TECHNOLOGY CO., LTD.	91.39x	-	-	-	1.97B
Average	37.37x	6.46x	34.33x	+0.63%	7.16B
Weighted average by Cap.	25.56x	3.90x	27.01x	+0.79%