CDW
CDW Corp
Price:  
192.99 
USD
Volume:  
1,205,093.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDW Intrinsic Value

35.00 %
Upside

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

192.99 USD
Stock Price
260.56 USD
Intrinsic Value
Intrinsic Value Details

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%