Valuation CDW Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 01/07/2026			5-day change	1st Jan Change
2,515.00 ^MXN	+3.13%		+10.16%	-26.03%

30/06	Cdw Selects Mender's Steward Platform to Transform It Asset Disposition Workflow	CI
29/06	CDW Corporation(NasdaqGS:CDW) dropped from Russell Midcap Growth Benchmark	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,793	24,178	30,452	23,193	17,732	17,038	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	-3.91%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	21,764	21,423	22,150
Change	-	-13.4%	19.21%	-19.64%	-20.29%	-4.31%	-1.56%	3.39%
P/E	29.1x	22x	28.1x	21.8x	16.9x	15x	13.5x	12.1x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	6.19x	5.23x	4.39x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	1.5x	1.3x	1x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.72x	0.7x	0.68x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	0.92x	0.88x	0.89x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	9.88x	9.15x	9.2x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	10.4x	9.62x	9.61x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	19x	15.9x	-
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	5.25%	6.29%	-
Dividend per Share ²	1.8	2.09	2.39	2.485	2.505	2.55	2.685	2.623
Rate of return	0.88%	1.17%	1.05%	1.43%	1.84%	1.91%	2.01%	1.97%
EPS ²	7.04	8.13	8.1	7.97	8.08	8.899	9.86	11.06
Distribution rate	25.6%	25.7%	29.5%	31.2%	31%	28.7%	27.2%	23.7%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	23,552	24,366	24,996
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,203	2,340	2,407
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,087	2,226	2,304
Net income ¹	988.6	1,114	1,104	1,078	1,067	1,146	1,249	1,323
Net Debt ¹	6,600	5,608	5,056	5,339	5,011	4,725	4,385	5,112
Reference price ²	204.78	178.58	227.32	174.04	136.20	133.37	133.37	133.37
Nbr of stocks (in thousands)	1,35,723	1,35,391	1,33,960	1,33,264	1,30,194	1,27,753	-	-
Announcement Date	09/02/22	08/02/23	07/02/24	05/02/25	04/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEREBRAS SYSTEMS INC.	-57.9x	51.91x	-801.12x	-	4.64TCr
UNISPLENDOUR CORPORATION LIMITED	33.56x	0.89x	21.14x	0.31%	1.22TCr
MOBILEYE GLOBAL INC.	-1.89x	3.43x	23.51x	-.--%	805.97Cr
DIEBOLD NIXDORF, INCORPORATED	18.53x	0.86x	6.41x	-	287.97Cr
TATA TECHNOLOGIES LIMITED	35.53x	4.24x	24.47x	1.96%	303.86Cr
Average	5.57x	12.27x	-145.12x	0.76%	1.45TCr
Weighted average by Cap.	-29.34x	33.92x	-504.58x	0.42%