CDW Corporation (CDW)
Last Price$172.5(3.2%)
Market Cap$23.5B
CDW Rating
CDW Quality rating performance
CDW Intrinsic Value
Key Highlights:
As of Mar 03, 2025 CDW Relative Value is $346.9, which is undervalued by 101.1%, compared to current share price of $172.5.
As of Mar 03, 2025 CDW DCF Value is $235.9, which is undervalued by 36.8%, compared to current share price of $172.5.
CDW Share Price History
1W (7.6%)
1M (13.1%)
6M (20.5%)
YTD (20.9%)
1Y (29.4%)
3Y 2.2%
5Y 57.6%
10Y 403.5%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
CDW Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$23.5B
$28.8B
$21.0B
$1,154.7M
Shares Outstanding
136M
Employees
N/A
Growth (CAGR)
3.1%
9.71%
(2.5%)
14.43%
Profitability
21.9%
7.9%
6.1%
5.5%
107.1%
Intrinsic Value
$284.8 (65.1% undervalued)
$231.3
$338.4
$148.2
67.8%
Return on Capital
Financial Health
$5,274.2M
4.6x
16.3x
76.6%
Dividends
15.6%
1.4%
28.8%
Nov 25, 2024
Earnings
Apr 29, 2025
MISS by (3.7%)
MISS by (8.7%)
12.9%
7 Beat & 3 Miss
CDW Stock Financials
CDW Income Statement Metrics
Annual
Quarterly
LTM
CDW Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$1,598.7M +19.7% YoY
Capital Expenditure (CAPEX)
($148.2M) +16.0% YoY
Free Cash Flow (FCF)
$1,450.5M +20.1% YoY
CDW Income Statement Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$21.4B (10.0%) YoY
Cost of revenue
$16.7B (12.3%) YoY
Pre-tax income
$1,450.2M (2.5%) YoY
6.8% margin
CDW Balance Sheet Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$13.3B
Current assets ($6,705.0M, 50.5% of total)
$588.7M (4.4%)
$5,038.0M (37.9%)
Other current assets
$1,078.3M (8.1%)
Non-current assets ($6,579.6M, 49.5% of total)
$0.0 (0.0%)
$324.3M (2.4%)
$1,369.7M (10.3%)
Other non-current assets
$4,885.6M (36.8%)
Financial position
$5,703.5M
Cash & Short-term
Investments
Total Debt
CDW Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
CDW Earnings Surprises
Crunching data... Almost there!
CDW Dividends
CDW Dividend Yield
Crunching data... Almost there!
CDW Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with CDW
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Quality rating | Intrinsic value | 1Y Return | Revenue | Free Cash Flow | Revenue growth | FCF margin | Gross margin | ROIC | Total Debt to Equity |
$23.5B | 5.5 | $284.8 65.1% undervalued | (29.4%) | $21.0B | $1,154.7M | (1.8%) | 5.5% | 21.9% | 16.7% | 76.6% | |
$236.6B | 6.2 | $205.6 17.8% overvalued | 33.1% | $62.8B | $12.2B | 1.4% | 19.5% | 56.3% | 10.3% | 213.2% | |
$218.7B | 6.8 | $285.0 17.4% overvalued | (8.6%) | $66.4B | $9,055.2M | 2.7% | 13.6% | 32.5% | 24.0% | 19.5% | |
$135.6B | 7.9 | $209.3 12.0% overvalued | 58.5% | $20.5B | $5,101.0M | 7.1% | 24.9% | 70.7% | 11.5% | 89.7% | |
$84.8B | 6.9 | $16.2 18.1% overvalued | 3.0% | $19.1B | $2,828.1M | 3.0% | 14.8% | 30.3% | 35.3% | 6.4% | |
$41.6B | 6.0 | $116.3 39.3% undervalued | 6.9% | $19.7B | $1,827.0M | 2.0% | 9.3% | 32.4% | 18.7% | 10.3% | |
$38.6B | 7.5 | $321.7 34.5% overvalued | 4.6% | $6,267.4M | $1,383.2M | 6.1% | 22.1% | 66.9% | 20.4% | 213.4% | |
$38.5B | 6.3 | $61.1 15.4% overvalued | 5.9% | $10.1B | $2,067.0M | (17.4%) | 20.4% | 37.7% | 7.7% | 10.2% | |
$28.7B | 7.1 | $172.0 29.7% overvalued | 21.0% | $6,682.9M | $946.3M | 5.7% | 14.2% | 30.3% | 16.1% | 164.1% | |
$24.0B | 5.7 | $144.4 39.8% undervalued | (11.0%) | CA$14.9B | CA$2,013.1M | 2.8% | 13.5% | 16.4% | 4.8% | 34.5% | |
$17.3B | 6.6 | $6.2 90.3% undervalued | 3.8% | ₹887.9B | ₹126.8B | (2.1%) | 14.3% | 30.2% | 16.7% | 22.6% |
FAQ
What is CDW Corporation (CDW) stock rating?
As of today, CDW Corporation has a stock rating of 6 (out of 10), which is considered Good.
is CDW Corporation (CDW) a good stock to buy?
As of today, CDW Corporation has a Good stock rating, which is 65.1% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 3.2%.