As of 2024-11-06, the Intrinsic Value of CDW Corp (CDW) is
260.56 USD. This CDW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 192.99 USD, the upside of CDW Corp is
35.00%.
The range of the Intrinsic Value is 190.66 - 401.78 USD
260.56 USD
Intrinsic Value
CDW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
190.66 - 401.78 |
260.56 |
35.0% |
DCF (Growth 10y) |
283.21 - 558.43 |
374.96 |
94.3% |
DCF (EBITDA 5y) |
188.15 - 214.82 |
202.34 |
4.8% |
DCF (EBITDA 10y) |
274.43 - 332.36 |
303.23 |
57.1% |
Fair Value |
97.70 - 97.70 |
97.70 |
-49.38% |
P/E |
119.96 - 162.02 |
143.48 |
-25.7% |
EV/EBITDA |
82.32 - 131.07 |
105.74 |
-45.2% |
EPV |
74.76 - 108.09 |
91.43 |
-52.6% |
DDM - Stable |
63.25 - 154.74 |
108.99 |
-43.5% |
DDM - Multi |
161.35 - 300.45 |
209.33 |
8.5% |
CDW Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
25,779.60 |
Beta |
1.28 |
Outstanding shares (mil) |
133.58 |
Enterprise Value (mil) |
30,863.60 |
Market risk premium |
4.60% |
Cost of Equity |
9.01% |
Cost of Debt |
4.47% |
WACC |
7.99% |