The Discounted Cash Flow (DCF) valuation of CDW Corp (CDW) is 257.83 USD. With the latest stock price at 102.07 USD, the upside of CDW Corp based on DCF is 152.6%.
Based on the latest price of 102.07 USD and our DCF valuation, CDW Corp (CDW) is a buy. buying CDW stocks now will result in a potential gain of 152.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.1% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 189.42 - 394.61 | 257.83 |
| Upside | 85.6% - 286.6% | 152.6% |