As of 2024-07-27, the Intrinsic Value of CDW Corp (CDW) is 268.49 USD. This CDW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 229.74 USD, the upside of CDW Corp is %.

The range of the Intrinsic Value is 196.83 - 413.93 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	196.83 - 413.93	268.49	16.9%
DCF (Growth 10y)	290.56 - 575.51	385.29	67.7%
DCF (EBITDA 5y)	182.19 - 265.53	218.33	-5.0%
DCF (EBITDA 10y)	265.82 - 385.92	317.45	38.2%
Fair Value	95.41 - 95.41	95.41	-58.47%
P/E	127.04 - 177.11	160.73	-30.0%
EV/EBITDA	71.96 - 149.81	113.82	-50.5%
EPV	75.78 - 109.41	92.59	-59.7%
DDM - Stable	63.25 - 156.39	109.82	-52.2%
DDM - Multi	168.10 - 318.20	219.52	-4.4%