The Discounted Cash Flow (DCF) valuation of CDW Corp (CDW) is 253.45 USD. With the latest stock price at 122.01 USD, the upside of CDW Corp based on DCF is 107.7%.
Based on the latest price of 122.01 USD and our DCF valuation, CDW Corp (CDW) is a buy. buying CDW stocks now will result in a potential gain of 107.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.9% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 188.22 - 380.99 | 253.45 |
| Upside | 54.3% - 212.3% | 107.7% |