CDW Corp
NASDAQ:CDW

Watchlist Manager
CDW Corp Logo
CDW Corp
NASDAQ:CDW
Watchlist
Price: 183.34 USD -1.28% Market Closed
Market Cap: 24.2B USD

Intrinsic Value

The intrinsic value of one CDW stock under the Base Case scenario is 202.28 USD. Compared to the current market price of 183.34 USD, CDW Corp is Undervalued by 9%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CDW Intrinsic Value
202.28 USD
Undervaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
CDW Corp

Valuation History Unavailable

Historical valuation for CDW cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about CDW Corp
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
CDW Corp

Current Assets 7.7B
Cash & Short-Term Investments 688.1m
Receivables 6B
Other Current Assets 991.2m
Non-Current Assets 7.4B
PP&E 301.2m
Intangibles 6B
Other Non-Current Assets 1.1B
Efficiency

Free Cash Flow Analysis
CDW Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
CDW Corp

Revenue
21.3B USD
Cost of Revenue
-16.7B USD
Gross Profit
4.7B USD
Operating Expenses
-3B USD
Operating Income
1.7B USD
Other Expenses
-598.1m USD
Net Income
1.1B USD
Fundamental Scores

CDW Profitability Score
Profitability Due Diligence

CDW Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional ROE
Positive Gross Profit
Positive Free Cash Flow
59/100
Profitability
Score

CDW Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

CDW Solvency Score
Solvency Due Diligence

CDW Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Average Altman Z-Score
Short-Term Solvency
Long-Term Solvency
High D/E
39/100
Solvency
Score

CDW Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDW Price Targets Summary
CDW Corp

Wall Street analysts forecast CDW stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CDW is 216.92 USD with a low forecast of 161.6 USD and a high forecast of 262.5 USD.

Lowest
Price Target
161.6 USD
12% Downside
Average
Price Target
216.92 USD
18% Upside
Highest
Price Target
262.5 USD
43% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CDW is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

CDW Insider Trading
Buy and sell transactions by insiders

CDW News

Other Videos
What is the Intrinsic Value of one CDW stock?

The intrinsic value of one CDW stock under the Base Case scenario is 202.28 USD.

Is CDW stock undervalued or overvalued?

Compared to the current market price of 183.34 USD, CDW Corp is Undervalued by 9%.

Back to Top