CDW Corporation

CDW Corporation

CDWยทNASDAQ

$137.30

-1.7%
TechnologyInformation Technology Services

CDW Corporation provides information technology (IT) solutions in the United States, the United Kingdom, and Canada. It operates through three segments: Corporate, Small Business, and Public. The company offers discrete hardware and software products and services, as well as integrated IT solutions, including on-premise, hybrid, and cloud capabilities across data center and networking, digital workspace, and security. Its hardware products comprise notebooks/mobile devices, network communications, desktop computers, video monitors, enterprise and data storage, and others; and software products consists of application suites, security, virtualization, operating systems, and network management. The company also provides advisory and design, software development, implementation, managed, professional, configuration, and telecom services, as well as warranties; mission critical software, systems, and network solutions; and implementation and installation, and repair services to its customers through various third-party service providers. It serves government, education, and healthcare customers; and small, medium, and large business customers. The company was founded in 1984 and is headquartered in Vernon Hills, Illinois.

At a Glance

Live Snapshot
Market Cap$17.54B
EPS8.1300
P/E Ratio16.89
Earnings Date08/05/2026
CDW Corporation

CDW Corporation Fair Value Envelope

CDW ยท NASDAQ

Our analysis suggests that CDW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $137.3, this represents a potential HIDDEN relative to our calculated worth for CDW Corporation.

Intrinsic Value
Current Price: $137.3

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$11.2B
+ Cash & Equivalents$618.7M
Firm Value$11.8B
- Debt$6.3B
Equity Value$5.4B
/ Shares Outstanding130,193,660B
DCF Value$42
OVERVALUED BY 70%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.1B
$1.1B
$1.0B
$950.3M
$895.5M
$843.8M
$795.2M
$749.3M
$706.1M
$665.4M
Maintenance CapEx
-$22.1M
-$20.8M
-$19.6M
-$18.5M
-$17.4M
-$16.4M
-$15.5M
-$14.6M
-$13.7M
-$12.9M
Owner Earnings
$1.1B
$1.0B
$988.9M
$931.8M
$878.1M
$827.4M
$779.7M
$734.7M
$692.4M
$652.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.0B
$899.7M
$785.0M
$684.9M
$597.6M
$521.4M
$455.0M
$397.0M
$346.4M
$302.2M
Terminal Value represents 46.0% of Enterprise Value