
CDW Corp
NASDAQ:CDW

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:

Valuation History
CDW Corp
Fundamental Analysis


Revenue & Expenses Breakdown
CDW Corp
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 |
Free Cash Flow Analysis
CDW Corp
USD | |
Free Cash Flow | USD |
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
|
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.

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.

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
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.
Dividends
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?
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%.