As of 2024-12-15, the Intrinsic Value of CDW Corp (CDW) is
235.78 USD. This CDW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 176.06 USD, the upside of CDW Corp is
33.90%.
The range of the Intrinsic Value is 163.33 - 401.77 USD
235.78 USD
Intrinsic Value
CDW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
163.33 - 401.77 |
235.78 |
33.9% |
| DCF (Growth 10y) |
241.77 - 558.40 |
338.75 |
92.4% |
| DCF (EBITDA 5y) |
181.88 - 226.59 |
200.32 |
13.8% |
| DCF (EBITDA 10y) |
254.87 - 345.71 |
293.57 |
66.7% |
| Fair Value |
97.94 - 97.94 |
97.94 |
-44.37% |
| P/E |
130.74 - 174.68 |
152.54 |
-13.4% |
| EV/EBITDA |
83.88 - 134.62 |
108.04 |
-38.6% |
| EPV |
62.70 - 108.17 |
85.43 |
-51.5% |
| DDM - Stable |
54.80 - 152.77 |
103.78 |
-41.1% |
| DDM - Multi |
137.63 - 296.45 |
187.79 |
6.7% |
CDW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23,461.76 |
| Beta |
1.64 |
| Outstanding shares (mil) |
133.26 |
| Enterprise Value (mil) |
28,545.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.77% |
| Cost of Debt |
4.47% |
| WACC |
8.54% |