As of 2025-06-22, the Intrinsic Value of CDW Corp (CDW) is 233.32 USD. This CDW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170.62 USD, the upside of CDW Corp is 36.70%.
The range of the Intrinsic Value is 172.34 - 351.68 USD
Based on its market price of 170.62 USD and our intrinsic valuation, CDW Corp (CDW) is undervalued by 36.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 172.34 - 351.68 | 233.32 | 36.7% |
| DCF (Growth 10y) | 224.42 - 425.74 | 293.46 | 72.0% |
| DCF (EBITDA 5y) | 175.17 - 200.12 | 187.25 | 9.7% |
| DCF (EBITDA 10y) | 223.50 - 270.98 | 245.99 | 44.2% |
| Fair Value | 68.96 - 68.96 | 68.96 | -59.59% |
| P/E | 132.18 - 161.93 | 145.68 | -14.6% |
| EV/EBITDA | 88.42 - 130.74 | 104.86 | -38.5% |
| EPV | 77.24 - 110.65 | 93.94 | -44.9% |
| DDM - Stable | 58.84 - 137.62 | 98.23 | -42.4% |
| DDM - Multi | 136.25 - 243.55 | 174.37 | 2.2% |
| Market Cap (mil) | 22,468.95 |
| Beta | 1.12 |
| Outstanding shares (mil) | 131.69 |
| Enterprise Value (mil) | 27,850.55 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.61% |
| Cost of Debt | 4.47% |
| WACC | 8.32% |