CDW Corp
NASDAQ:CDW

Watchlist Manager
CDW Corp Logo
CDW Corp
NASDAQ:CDW
Watchlist
Price: 178.96 USD 1.48% Market Closed
Market Cap: 23.8B USD
Have any thoughts about
CDW Corp?
Write Note

Intrinsic Value

The intrinsic value of one CDW stock under the Base Case scenario is 216.55 USD. Compared to the current market price of 178.96 USD, CDW Corp is Undervalued by 17%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CDW Intrinsic Value
216.55 USD
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
CDW Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CDW cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CDW?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
CDW Corp

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about CDW Corp

Provide an overview of the primary business activities
of CDW Corp.

What unique competitive advantages
does CDW Corp hold over its rivals?

What risks and challenges
does CDW Corp face in the near future?

Has there been any significant insider trading activity
in CDW Corp recently?

Summarize the latest earnings call
of CDW Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CDW Corp.

Provide P/S
for CDW Corp.

Provide P/E
for CDW Corp.

Provide P/OCF
for CDW Corp.

Provide P/FCFE
for CDW Corp.

Provide P/B
for CDW Corp.

Provide EV/S
for CDW Corp.

Provide EV/GP
for CDW Corp.

Provide EV/EBITDA
for CDW Corp.

Provide EV/EBIT
for CDW Corp.

Provide EV/OCF
for CDW Corp.

Provide EV/FCFF
for CDW Corp.

Provide EV/IC
for CDW Corp.

Show me price targets
for CDW Corp made by professional analysts.

What are the Revenue projections
for CDW Corp?

How accurate were the past Revenue estimates
for CDW Corp?

What are the Net Income projections
for CDW Corp?

How accurate were the past Net Income estimates
for CDW Corp?

What are the EPS projections
for CDW Corp?

How accurate were the past EPS estimates
for CDW Corp?

What are the EBIT projections
for CDW Corp?

How accurate were the past EBIT estimates
for CDW Corp?

Compare the revenue forecasts
for CDW Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CDW Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CDW Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of CDW Corp compared to its peers.

Compare the P/E ratios
of CDW Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing CDW Corp with its peers.

Analyze the financial leverage
of CDW Corp compared to its main competitors.

Show all profitability ratios
for CDW Corp.

Provide ROE
for CDW Corp.

Provide ROA
for CDW Corp.

Provide ROIC
for CDW Corp.

Provide ROCE
for CDW Corp.

Provide Gross Margin
for CDW Corp.

Provide Operating Margin
for CDW Corp.

Provide Net Margin
for CDW Corp.

Provide FCF Margin
for CDW Corp.

Show all solvency ratios
for CDW Corp.

Provide D/E Ratio
for CDW Corp.

Provide D/A Ratio
for CDW Corp.

Provide Interest Coverage Ratio
for CDW Corp.

Provide Altman Z-Score Ratio
for CDW Corp.

Provide Quick Ratio
for CDW Corp.

Provide Current Ratio
for CDW Corp.

Provide Cash Ratio
for CDW Corp.

What is the historical Revenue growth
over the last 5 years for CDW Corp?

What is the historical Net Income growth
over the last 5 years for CDW Corp?

What is the current Free Cash Flow
of CDW Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for CDW Corp.

Business Breakdown

CDW Corp., a prominent player in the technology solutions sector, has carved a niche for itself by delivering a comprehensive suite of IT products and services to businesses, government entities, and educational institutions. Founded in 1984, the company has evolved from its origins as a catalog retailer into a multifaceted solutions provider, offering a wide array of hardware, software, and integrated services that address the complex needs of its diverse clientele. With a robust portfolio that includes partnerships with leading technology giants, CDW has positioned itself as a trusted advisor capable of streamlining IT operations, optimizing technology investments, and enabling digital tra...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CDW Corp

Current Assets 7.7B
Cash & Short-Term Investments 1.2B
Receivables 5.4B
Other Current Assets 1.1B
Non-Current Assets 6.7B
PP&E 322.3m
Intangibles 5.7B
Other Non-Current Assets 708.6m
Current Liabilities 5.5B
Accounts Payable 3.5B
Accrued Liabilities 1B
Other Current Liabilities 897.9m
Non-Current Liabilities 6.6B
Long-Term Debt 5.6B
Other Non-Current Liabilities 961.3m
Efficiency

Earnings Waterfall
CDW Corp

Revenue
20.8B USD
Cost of Revenue
-16.2B USD
Gross Profit
4.6B USD
Operating Expenses
-2.9B USD
Operating Income
1.7B USD
Other Expenses
-568m USD
Net Income
1.1B USD

Free Cash Flow Analysis
CDW Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3 2024, CDW reported a net sales decline of 3.5% to $5.5 billion, with gross profit down 2% to $1.2 billion. Non-GAAP net income per share fell to $2.63, a 3% year-over-year decrease. Despite strong demand for cloud solutions, hardware sales underperformed due to economic uncertainty, elongating sales cycles, and competitive pressures. Looking ahead, CDW expects U.S. IT market demand to remain flat for 2024, predicting a low single-digit gross profit decline and a mid-single-digit decrease in earnings per share, while maintaining a gross margin aligned with 2023 levels.

What is Earnings Call?
Fundamental Scores

CDW Profitability Score
Profitability Due Diligence

CDW Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional ROE
Positive 3-Year Average ROIC
Positive Free Cash Flow
58/100
Profitability
Score

CDW Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

CDW Solvency Score
Solvency Due Diligence

CDW Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
High D/E
44/100
Solvency
Score

CDW Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDW Price Targets Summary
CDW Corp

Wall Street analysts forecast CDW stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CDW is 227.99 USD with a low forecast of 191.9 USD and a high forecast of 262.5 USD.

Lowest
Price Target
191.9 USD
7% Upside
Average
Price Target
227.99 USD
27% Upside
Highest
Price Target
262.5 USD
47% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CDW?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Nov 24, 2024
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for CDW is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

CDW Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

CDW News

Other Videos

Profile

CDW Corp Logo
CDW Corp

Country

United States of America

Industry

Electrical Equipment

Market Cap

23.9B USD

Dividend Yield

1.39%

Description

CDW Corp. engages in the provision of information technology solutions to small, medium and large business, government, education and healthcare customers in the United States, the United Kingdom and Canada. The company is headquartered in Vernon Hills, Illinois and currently employs 13,900 full-time employees. The company went IPO on 2013-06-27. The Company’s array of offerings ranges from discrete hardware and software products to integrated IT solutions and services that include on-premises, hybrid and cloud capabilities across hybrid infrastructure, digital experience and security. The firm's business segments include Corporate, Small Business, and Public. The Corporate segment primarily serves the United States private sector business customers. The Small Business segment primarily serves the United States private sector business customers. The Public segment comprises government agencies, education, and healthcare institutions in the United States. The firm's solutions are delivered in physical, virtual and cloud-based environments.

Contact

ILLINOIS
Vernon Hills
200 N Milwaukee Ave
+18474656000.0
www.cdw.com

IPO

2013-06-27

Employees

13 900

Officers

Chair of the Board, President & CEO
Ms. Christine A. Leahy
Senior VP & CFO
Mr. Albert Joseph Miralles Jr.
Chief Commercial & Operating Officer
Ms. Christina M. Corley
Senior VP, General Counsel, Corporate Secretary & Interim Chief People Officer
Mr. Frederick J. Kulevich
Chief Growth & Innovation Officer
Ms. Sona Chawla
VP, Controller & Chief Accounting Officer
Mr. Peter Richard Locy
Show More
CTO & Senior VP
Dr. Sanjay Sood
Vice President of Investor Relations
Mr. Steven J O'Brien
Vice President of Corporate Communications & Reputation
Sara Granack
Senior VP and Chief Marketing & Digital Officer
Mr. Anand J. Rao
Show Less

See Also

Discover More
What is the Intrinsic Value of one CDW stock?

The intrinsic value of one CDW stock under the Base Case scenario is 216.55 USD.

Is CDW stock undervalued or overvalued?

Compared to the current market price of 178.96 USD, CDW Corp is Undervalued by 17%.

Back to Top