CDW
CDW Corp
Price:  
231.06 
USD
Volume:  
556,704.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDW Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of CDW Corp (CDW) is 264.00 USD. This CDW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 231.06 USD, the upside of CDW Corp is %.

The range of the Intrinsic Value is 194.05 - 404.76 USD

231.06 USD
Stock Price
264.00 USD
Intrinsic Value
Intrinsic Value Details

CDW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 194.05 - 404.76 264.00 14.3%
DCF (Growth 10y) 286.32 - 562.58 378.71 63.9%
DCF (EBITDA 5y) 172.15 - 248.20 206.92 -10.4%
DCF (EBITDA 10y) 254.58 - 365.30 304.13 31.6%
Fair Value 95.41 - 95.41 95.41 -58.71%
P/E 121.04 - 178.36 149.22 -35.4%
EV/EBITDA 65.40 - 149.48 111.08 -51.9%
EPV 74.62 - 107.73 91.17 -60.5%
DDM - Stable 62.53 - 153.45 107.99 -53.3%
DDM - Multi 165.93 - 311.79 216.15 -6.5%

CDW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 31,054.47
Beta 0.92
Outstanding shares (mil) 134.40
Enterprise Value (mil) 35,882.96
Market risk premium 4.60%
Cost of Equity 8.92%
Cost of Debt 4.62%
WACC 8.09%