Valuation CDW Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 01:26:39 29/07/2026 am IST			5-day change	1st Jan Change
126.50 ^EUR	+4.16%		+7.00%	+3.76%

17/07	Evercore ISI Adjusts Price Target on CDW to $160 From $180, Maintains Outperform Rating	MT
16/07	JPMorgan Adjusts Price Target on CDW to $175 From $130, Maintains Overweight Rating	MT

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	18,400	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	3.77%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	23,132	22,792	23,027
Change	-	-13.4%	19.21%	-19.64%	-20.29%	1.71%	-1.47%	1.03%
P/E	29.1x	22x	28.1x	21.8x	16.9x	16.2x	14.6x	13x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	6.68x	5.65x	4.74x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	1.6x	1.4x	1.1x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.78x	0.75x	0.73x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	0.98x	0.93x	0.91x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	10.5x	9.69x	9.29x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	11.1x	10.2x	9.73x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	20.4x	16.9x	14.4x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.9%	5.91%	6.95%
Dividend per Share ²	1.8	2.09	2.39	2.485	2.505	2.55	2.685	2.749
Rate of return	0.88%	1.17%	1.05%	1.43%	1.84%	1.77%	1.86%	1.91%
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%	24.9%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	23,570	24,385	25,195
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,210	2,353	2,479
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,091	2,234	2,366
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	4,732	4,392	4,627
Reference price ²	204.78	178.58	227.32	174.04	136.20	144.03	144.03	144.03
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.	-53.31x	47.59x	-735.32x	-	4.27TCr
UNISPLENDOUR CORPORATION LIMITED	45.57x	1.21x	27.32x	0.25%	1.75TCr
MOBILEYE GLOBAL INC.	-1.64x	2.71x	11.21x	-.--%	681Cr
DIEBOLD NIXDORF, INCORPORATED	20.22x	0.92x	6.91x	-	314.22Cr
HANSHOW TECHNOLOGY CO., LTD.	30.98x	-	-	0.3%	253.12Cr
PC CONNECTION, INC.	21.2x	-	-	-	205.09Cr
Average	10.50x	13.11x	-172.47x	0.18%	1.25TCr
Weighted average by Cap.	-17.45x	29.57x	-439.37x	0.19%