Valuation CDW Corporation

Stocks

Market Closed - Nasdaq 01:30:00 21/10/2026 am IST			5-day change	1st Jan Change
154.99 ^USD	+1.54%		+7.81%	+13.80%

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	19,083	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	7.62%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	24,292	24,088	23,710
Change	-	-13.4%	19.21%	-19.64%	-20.29%	6.81%	-0.84%	-1.57%
P/E	29.1x	22x	28.1x	21.8x	16.9x	17.8x	15.4x	14.3x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	7.78x	6.64x	5.49x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	2.33x	1x	1.85x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.79x	0.76x	0.73x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	1x	0.96x	0.91x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	11x	10.2x	9.52x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	11.5x	10.7x	10.1x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	22.3x	19.6x	16.4x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.49%	5.09%	6.11%
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%	1.64%	1.73%	1.77%
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	155.06	155.06	155.06
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CDW CORPORATION	17.55x	1x	10.99x	1.67%	1.91TCr
CEREBRAS SYSTEMS INC.	-30.5x	26.75x	781.86x	-	2.87TCr
UNISPLENDOUR CORPORATION LIMITED	23.9x	0.79x	18.38x	0.51%	1.09TCr
MOBILEYE GLOBAL INC.	-1.48x	2.35x	9.67x	-.--%	611.28Cr
TSINGHUA TONGFANG CO., LTD.	44.71x	-	-	-	313.62Cr
TATA TECHNOLOGIES LIMITED	37.27x	4.02x	24.25x	1.96%	302Cr
DIEBOLD NIXDORF, INCORPORATED	20.14x	0.73x	5.41x	-	229.38Cr
HANSHOW TECHNOLOGY CO., LTD.	25.36x	-	-	0.34%	231.43Cr
Average	17.12x	5.94x	141.76x	0.9%	944.67Cr
Weighted average by Cap.	0.94x	11.73x	327.53x	1.06%