CDW
CDW Corp
Price:  
170.62 
USD
Volume:  
2,210,451.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDW Intrinsic Value

36.70 %
Upside

What is the intrinsic value of CDW?

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

Is CDW undervalued or overvalued?

Based on its market price of 170.62 USD and our intrinsic valuation, CDW Corp (CDW) is undervalued by 36.70%.

170.62 USD
Stock Price
233.32 USD
Intrinsic Value
Intrinsic Value Details

CDW Intrinsic Value - Valuation Summary

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%

CDW Intrinsic Value - Key Valuation Metrics

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%