Valuation CDW Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-01-23 pm EST			5-day change	1st Jan Change
126.00 ^USD	-2.56%		-4.36%	-7.49%

Jan. 20	Enterprise Hardware Growth Slows as Rising Costs Outweigh AI Tailwinds, Morgan Stanley Says	MT
Jan. 20	Evercore ISI Adjusts Price Target on CDW to $180 From $200, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,844	27,793	24,178	30,452	23,193	16,404	16,404	-
Change	-	47.49%	-13.01%	25.95%	-23.84%	-29.27%	0%	-
Enterprise Value (EV) ¹	21,886	34,394	29,786	35,508	28,533	21,557	21,151	20,550
Change	-	57.15%	-13.4%	19.21%	-19.64%	-24.45%	-1.89%	-2.84%
P/E ratio	24.2x	29.1x	22x	28.1x	21.8x	15.7x	14x	12.7x
PBR	14.7x	39.1x	15.3x	14.9x	9.85x	6.34x	5.38x	4.54x
PEG	-	1x	1.4x	-76.15x	-13.58x	31.38x	1.1x	1.29x
Capitalization / Revenue	1.02x	1.33x	1.02x	1.42x	1.1x	0.74x	0.72x	0.69x
EV / Revenue	1.19x	1.65x	1.25x	1.66x	1.36x	0.97x	0.93x	0.86x
EV / EBITDA	13.1x	19.7x	13.7x	16.5x	12.8x	10.4x	9.79x	8.96x
EV / EBIT	15.6x	20.9x	14.5x	17.4x	14.7x	10.9x	10.2x	9.42x
EV / FCF	18.9x	50.2x	20.2x	24.5x	24.7x	20.8x	19.4x	17.1x
FCF Yield	5.28%	1.99%	4.95%	4.08%	4.05%	4.8%	5.15%	5.84%
Dividend per Share ²	1.54	1.8	2.09	2.39	2.485	2.504	2.584	2.73
Rate of return	1.17%	0.88%	1.17%	1.05%	1.43%	1.99%	2.05%	2.17%
EPS ²	5.45	7.04	8.13	8.1	7.97	8.01	9.007	9.892
Distribution rate	28.3%	25.6%	25.7%	29.5%	31.2%	31.3%	28.7%	27.6%
Net sales ¹	18,468	20,821	23,749	21,376	20,999	22,255	22,844	23,809
EBITDA ¹	1,672	1,742	2,173	2,155	2,222	2,077	2,159	2,294
EBIT ¹	1,405	1,645	2,050	2,039	1,947	1,986	2,071	2,182
Net income ¹	788.5	988.6	1,114	1,104	1,078	1,058	1,178	1,284
Net Debt ¹	3,042	6,600	5,608	5,056	5,339	5,153	4,746	4,146
Reference price ²	131.79	204.78	178.58	227.32	174.04	126.00	126.00	126.00
Nbr of stocks (in thousands)	142,988	135,723	135,391	133,960	133,264	130,194	130,194	-
Announcement Date	2/10/21	2/9/22	2/8/23	2/7/24	2/5/25	-	-	-

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	15.73x	0.97x	10.38x	1.99%	16.4B
UNISPLENDOUR CORPORATION LIMITED	37.69x	0.97x	22.55x	0.33%	10.91B
MOBILEYE GLOBAL INC.	-20.77x	3.29x	17.82x	-.--%	7.97B
TSINGHUA TONGFANG CO., LTD.	-118.38x	-	-	-	4.56B
SHENZHEN INTELLIFUSION TECHNOLOGIES CO., LTD.	-119.22x	-	-	-	4.47B
HANSHOW TECHNOLOGY CO., LTD.	45.99x	-	-	-	3.98B
TATA TECHNOLOGIES LIMITED	40.99x	4.75x	30.2x	1.61%	2.9B
DIEBOLD NIXDORF, INCORPORATED	26.57x	0.8x	6.29x	-	2.51B
Average	-11.42x	2.16x	17.45x	0.98%	6.71B
Weighted average by Cap.	-3.72x	1.68x	16.26x	1.07%