Loading…
Loading…

CDW Corp
Stock Profile · Market Cap $15.45B
Current Price
$118.65
-1.73%GoodMoat Value
$168.66
42.2% undervaluedNet income compounded at 24.9% annually over 6 years.
Forward estimates use 44.6% FCF growth (CAGR)
Net Debt: 5.2B
5.4B
FY24
5.5B
FY24
21.0B
FY24
5.2B
FY25
6.0B
FY25
5.7B
FY25
22.4B
FY25
281M
FY24
316M
FY24
1.1B
FY24
225M
FY25
271M
FY25
291M
FY25
1.1B
FY25
Net income compounded at 24.9% annually over 6 years.
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Run a full DCF analysis with customizable assumptions
Open DCF Calculator →Graham Number, PEG-based, and Earnings-based models
View Fair Value →Dividend Yield
2.07%