Valuation CDW Corporation

Stocks

Market Closed - Nasdaq 01:30:00 22/10/2026 am IST			5-day change	1st Jan Change
158.28 ^USD	+2.12%		+5.45%	+16.21%

20/10	Cdw Corporation Announces Appointment of Saranga Balaji to Board of Directors and Audit Committee, Effective October 15, 2026	CI
25/09	CDW Corporation completed the acquisition of Lovelytics Data LLC.	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	19,788	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	11.59%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	24,997	24,792	24,414
Change	-	-13.4%	19.21%	-19.64%	-20.29%	9.91%	-0.82%	-1.52%
P/E	29.1x	22x	28.1x	21.8x	16.9x	18.2x	15.7x	14.6x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	7.94x	6.78x	5.61x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	2.39x	1x	1.89x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.81x	0.78x	0.76x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	1.03x	0.98x	0.94x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	11.3x	10.5x	9.8x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	11.8x	11.1x	10.4x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	22.9x	20.2x	16.9x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.36%	4.95%	5.93%
Dividend per Share ²	1.8	2.09	2.39	2.485	2.505	2.55	2.683	2.749
Rate of return	0.88%	1.17%	1.05%	1.43%	1.84%	1.61%	1.69%	1.74%
EPS ²	7.04	8.13	8.1	7.97	8.08	8.696	10.07	10.85
Distribution rate	25.6%	25.7%	29.5%	31.2%	31%	29.3%	26.6%	25.3%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	24,287	25,211	26,013
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,210	2,365	2,491
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,112	2,244	2,342
Net income ¹	988.6	1,114	1,104	1,078	1,067	1,109	1,258	1,314
Net Debt ¹	6,600	5,608	5,056	5,339	5,011	5,209	5,005	4,627
Reference price ²	204.78	178.58	227.32	174.04	136.20	158.28	158.28	158.28
Nbr of stocks (in thousands)	1,35,723	1,35,391	1,33,960	1,33,264	1,30,194	1,25,017	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CDW CORPORATION	18.2x	1.03x	11.31x	1.61%	1.98TCr
CEREBRAS SYSTEMS INC.	-29.83x	26.04x	760.88x	-	2.8TCr
UNISPLENDOUR CORPORATION LIMITED	24.26x	0.8x	18.58x	0.5%	1.11TCr
MOBILEYE GLOBAL INC.	-1.44x	2.28x	9.35x	-.--%	596.83Cr
TSINGHUA TONGFANG CO., LTD.	46.14x	-	-	-	324.14Cr
TATA TECHNOLOGIES LIMITED	36.58x	3.94x	23.79x	1.99%	297.81Cr
HANSHOW TECHNOLOGY CO., LTD.	25.34x	-	-	0.34%	231.67Cr
DIEBOLD NIXDORF, INCORPORATED	20.32x	0.73x	5.45x	-	231.38Cr
Average	17.45x	5.80x	138.23x	0.89%	947.03Cr
Weighted average by Cap.	1.98x	11.20x	311.89x	1.05%