CDW Corp
NASDAQ:CDW
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Marzetti Co
NASDAQ:MZTI
|
US |
|
Jiangsu Skyray Instrument Co Ltd
SZSE:300165
|
CN |
|
Beijing Lirr High-temperature Materials Co Ltd
SZSE:002392
|
CN |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (15.1), the stock would be worth $188.41 (38% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11 | $136.85 |
0%
|
| 3-Year Average | 15.1 | $188.41 |
+38%
|
| 5-Year Average | 15.8 | $197.24 |
+44%
|
| Industry Average | 17.3 | $215.22 |
+57%
|
| Country Average | 14.4 | $179.02 |
+31%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$20.1B
|
/ |
Jan 2026
$2B
|
= |
|
|
$20.1B
|
/ |
Dec 2026
$2.2B
|
= |
|
|
$20.1B
|
/ |
Dec 2027
$2.3B
|
= |
|
|
$20.1B
|
/ |
Dec 2028
$2.4B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
CDW Corp
NASDAQ:CDW
|
17.7B USD | 11 | 16.6 | |
| US |
|
TD Synnex Corp
NYSE:SNX
|
17.4B USD | 9.6 | 17.8 | |
| JP |
D
|
Daiwa Tsushin Co Ltd
TSE:7116
|
2.7T JPY | 9.7 | 17.3 | |
| ZA |
D
|
Datatec Ltd
JSE:DTC
|
15.9B ZAR | 2.9 | 11.9 | |
| CN |
|
Unisplendour Corp Ltd
SZSE:000938
|
81.3B CNY | 26.2 | 48.2 | |
| TW |
|
WT Microelectronics Co Ltd
TWSE:3036
|
291B TWD | 14.4 | 21.9 | |
| US |
|
Arrow Electronics Inc
NYSE:ARW
|
9B USD | 10.9 | 15.7 | |
| US |
|
Avnet Inc
NASDAQ:AVT
|
6B USD | 12.5 | 29.1 | |
| TW |
|
WPG Holdings Ltd
TWSE:3702
|
165.9B TWD | 13.8 | 17.1 | |
| JP |
|
Canon Marketing Japan Inc
TSE:8060
|
769.4B JPY | 8.3 | 18.6 | |
| CN |
S
|
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
|
32.6B CNY | 42.1 | 70.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
CDW Corp
Glance View
CDW Corp., a formidable player in the realm of information technology solutions, began its journey in 1984 as a small enterprise, initially dealing with tech supplies through catalogs. Over the decades, it has burgeoned into a comprehensive provider of IT solutions and services catering primarily to business, government, education, and healthcare sectors. What sets CDW apart is its ability to adapt and evolve in response to the dynamic tech landscape. Clients are drawn to CDW's extensive portfolio, which not only includes hardware and software but also encompasses strategic consulting and implementation services. This ensures that organizations not only purchase technology but also leverage it effectively to meet their business goals. CDW makes its money by operating as a trusted advisor and intermediary between leading tech vendors and end-users. The company thrives on its relationships with both large and niche technology product makers, including tech giants like Microsoft, Cisco, and Apple. CDW earns margins through the sale of products and services, which include not only hardware and software but also value-added solutions like cloud computing, cybersecurity, and data center optimization. By providing tailored IT solutions and responsive customer support, CDW strengthens its appeal to organizations needing efficient and effective tech ecosystems. Furthermore, CDW's focus extends beyond mere transactions, as it actively builds long-term partnerships, ensuring continuous revenue streams through managed services and subscription-based models.
