The Discounted Cash Flow (DCF) valuation of CDW Corp (CDW) is 235.78 USD. With the latest stock price at 176.06 USD, the upside of CDW Corp based on DCF is 33.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.1% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 163.33 - 401.77 | 235.78 |
| Upside | -7.2% - 128.2% | 33.9% |