Value Sense
CDW
CDW Corporation (CDW)
Last Price$172.5(3.2%)
Market Cap$23.5B
LTM EPS
$8.06
EPS growth
14.4%
Ben Graham Fair Value
$258.3
Undervalued (Ben Graham formula)
49.8%
Stock quality
6/10
Good
CDW
is 65.1% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

CDW Ben Graham Fair Value

Ben Graham Fair Value
Ben Graham Revised Fair Value

Ben Graham Fair Value Assumptions

as of Mar 10, 2025
EPS
$8.06
P/E Base for no-growth company
8.5x
EPS growth
14.4%
Average Yield of AAA Corporate Bonds
4.4%
Current Yield of AAA Corporate Bonds
5.1%
Last share price
$172.5
Ben Graham Fair Value (local)
$258.3
Ben Graham Fair Value
$258.3
49.8% undervalued

Ben Graham Fair Value Calculation

EPS
$8.06
x
(
P/E base for no-growth
8.5x
+
2
x
EPS growth
14.4%
)
x
Average AAA
Bond Yield
4.4%
/
Current AAA Bond Yield
5.1%
=
Ben Graham Fair Value
$258.3

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

CDW EPS growth & Dividend Yield

Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
EPS growth
Dividend Yield

CDW vs Peer Set: Ben Graham Fair Value Comparison

Ben Graham Fair Value
Ben Graham Revised Fair Value

GENERAL

BEN GRAHAM FAIR VALUE

FINANCIALS

Company name

Undervaluation / Overvaluation

Revenue growth

EPS growth

Net Income margin

CDW Corporation logo
CDW CorporationCDW
49.8%
(10.0%)
(0.5%)
5.2%
Median Peer Set
2.0%
7.1%
11.8%
Fiserv, Inc. logo
Fiserv, Inc.FI
265.6%
7.1%
7.2%
15.3%
Broadridge Financial Solutions, Inc. logo
Broadridge Financial Solutions, Inc.BR
119.0%
7.4%
10.6%
10.7%
Cognizant Technology Solutions Corporation logo
Cognizant Technology Solutions CorporationCTSH
33.8%
2.0%
7.4%
11.3%
International Business Machines Corporation logo
International Business Machines CorporationIBM
27.0%
2.2%
352.2%
12.1%
Accenture plc logo
Accenture plcACN
(11.3%)
1.2%
6.2%
11.2%
Infosys Limited logo
Infosys LimitedINFY
(94.7%)
1.9%
6.9%
17.1%
Gartner, Inc. logo
Gartner, Inc.IT
(179.8%)
6.1%
44.3%
20.0%
Fidelity National Information Services, Inc. logo
Fidelity National Information Services, Inc.FIS
(630.4%)
(32.4%)
(59.3%)
(67.8%)
Wipro Limited logo
Wipro LimitedWIT
(669.4%)
(3.8%)
(2.6%)
12.3%
CGI Inc. logo
CGI Inc.GIB
N/A
1.7%
(100.0%)
11.5%

Explore more intrinsic value tools hub for CDW

Peter Lynch Fair Value
Reverse DCF
Earnings growth model
Earnings Power Value
Discount rate
Relative Value
Intrinsic Value
Margin of safety
DCF value calculator
Peter Lynch charts

FAQ

What is CDW Corporation's fair value according to the Ben Graham formula?

As of Dec 31, 2024, CDW Corporation's fair value using the Ben Graham formula is $258.3 per share. This is calculated using Ben Graham formula, where EPS is $8.1 and BVPS (Book Value Per Share) is $58.4. The current price of $172.5 suggests CDW Corporation may be overvalued by this conservative metric.

What is CDW Corporation earnings per share (EPS)?

CDW Corporation earnings per share (EPS) for the twelve months ending Dec 31, 2024, was $8.1, a 14.4% growth year-over-year.

What is CDW Corporation's margin of safety based on the Ben Graham analysis?

CDW Corporation's margin of safety is positive 49.8%, calculated as (Graham Number - Current Price) / Current Price. A negative margin of safety suggests the stock doesn't provide the level of safety Graham typically sought in his investments.