Valuation CDW Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate 12:06:50 19/08/2026 pm IST			5-day change	1st Jan Change
116.42 ^EUR	+0.11%		-1.02%	-0.17%

06/08	CDW's Strong Q2 Overshadowed by Gross Margin Pressure, Morgan Stanley Says	MT
06/08	JPMorgan Adjusts Price Target on CDW to $170 From $175	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	16,874	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	-4.84%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	22,083	21,878	21,500
Change	-	-13.4%	19.21%	-19.64%	-20.29%	-2.91%	-0.93%	-1.73%
P/E	29.1x	22x	28.1x	21.8x	16.9x	15.5x	13.4x	12.4x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	6.77x	5.78x	4.78x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	2.03x	0.8x	1.6x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.7x	0.67x	0.65x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	0.91x	0.87x	0.83x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	10x	9.28x	8.67x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	10.5x	9.77x	9.22x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	20.2x	17.8x	14.8x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.94%	5.61%	6.73%
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%	1.89%	1.99%	2.04%
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	24,243	25,134	25,842
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,206	2,357	2,479
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,110	2,239	2,332
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	134.97	134.97	134.97
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.($)
CEREBRAS SYSTEMS INC.	-50.45x	53.35x	1559.43x	-	5.23TCr
UNISPLENDOUR CORPORATION LIMITED	41.1x	1.13x	25.91x	0.29%	1.66TCr
CDW CORPORATION	15.52x	0.91x	10.01x	1.89%	1.69TCr
MOBILEYE GLOBAL INC.	-1.82x	3.07x	12.66x	-.--%	754.12Cr
TATA TECHNOLOGIES LIMITED	41.75x	4.79x	28.49x	1.64%	354.21Cr
HANSHOW TECHNOLOGY CO., LTD.	29.37x	-	-	0.28%	264.89Cr
Average	12.58x	12.65x	327.30x	0.82%	1.66TCr
Weighted average by Cap.	-14.86x	29.55x	849.62x	0.91%