The Discounted Cash Flow (DCF) valuation of CDW Corp (CDW) is 233.32 USD. With the latest stock price at 179.84 USD, the upside of CDW Corp based on DCF is 29.7%.
Based on the latest price of 179.84 USD and our DCF valuation, CDW Corp (CDW) is a buy. buying CDW stocks now will result in a potential gain of 29.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.4% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 172.34 - 351.68 | 233.32 |
| Upside | -4.2% - 95.5% | 29.7% |