CDW Corp
NASDAQ:CDW

Watchlist Manager
CDW Corp Logo
CDW Corp
NASDAQ:CDW
Watchlist
Price: 133.49 USD 0.72% Market Closed
Market Cap: 17.4B USD

Relative Value

The Relative Value of one CDW stock under the Base Case scenario is 273.7 USD. Compared to the current market price of 133.49 USD, CDW Corp is Undervalued by 51%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CDW Relative Value
Base Case
273.7 USD
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
58
Median 3Y
1.1
Median 5Y
1.1
Industry
2
Forward
0.8
vs History
98
vs Industry
35
Median 3Y
22.9
Median 5Y
23.7
Industry
25
Forward
13.4
vs History
93
vs Industry
29
Median 3Y
19
Median 5Y
19.1
Industry
16.6
vs History
25
vs Industry
29
Median 3Y
30.5
Median 5Y
24.1
Industry
22.7
vs History
98
vs Industry
4
Median 3Y
13.4
Median 5Y
14.9
Industry
2.4
vs History
98
vs Industry
52
Median 3Y
1.4
Median 5Y
1.4
Industry
2.2
Forward
1
vs History
98
vs Industry
49
Median 3Y
6.4
Median 5Y
6.8
Industry
8.5
vs History
98
vs Industry
35
Median 3Y
15.4
Median 5Y
15.8
Industry
16.8
Forward
10.7
vs History
98
vs Industry
35
Median 3Y
18
Median 5Y
18.6
Industry
21
Forward
11.3
vs History
82
vs Industry
26
Median 3Y
23.2
Median 5Y
23.2
Industry
16.7
vs History
82
vs Industry
22
Median 3Y
25.7
Median 5Y
25.6
Industry
19.9
vs History
98
vs Industry
26
Median 3Y
3.2
Median 5Y
3.3
Industry
1.9

Multiples Across Competitors

CDW Competitors Multiples
CDW Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
CDW Corp
NASDAQ:CDW
17.4B USD 0.8 16.5 11.7 13.8
ZA
Datatec Ltd
JSE:DTC
18.5B Zac 0 0 0 0
US
TD Synnex Corp
NYSE:SNX
12.2B USD 0.2 15.9 8.2 10.6
CN
Unisplendour Corp Ltd
SZSE:000938
74.1B CNY 0.8 53.1 26.1 26.1
TW
WT Microelectronics Co Ltd
TWSE:3036
191B TWD 0.2 16.4 13.1 13.9
US
Arrow Electronics Inc
NYSE:ARW
5.9B USD 0.2 12.4 9.2 10.8
JP
Canon Marketing Japan Inc
TSE:8060
748.2B JPY 1.1 18.9 8.3 10.6
US
Avnet Inc
NASDAQ:AVT
4.1B USD 0.2 17.4 10.1 11.2
CN
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
26.3B CNY 1.1 85.6 42.9 42.9
TW
WPG Holdings Ltd
TWSE:3702
107.8B TWD 0.1 12.8 14.2 15
TW
Synnex Technology International Corp
TWSE:2347
106.6B TWD 0.3 12.3 20 21.4