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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 16.9).

Valuation inputs: P/E 16.9, earnings yield +5.9%, momentum -1.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +40.9%, ROIC +12.1%).

Profitability stack: net margin +4.8%, ROE +40.9%, ROIC +12.1%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +83.7%, momentum -1.7%, net margin +4.8%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

cdw

CDW Corporation Market vs Earnings Trajectory

CDW ยท NASDAQ

Loading price and EPS data...

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
3Y-1.0%
5Y+47.0%
10Y+214.0%
3Y-6.0%
5Y+21.0%
10Y+64.0%
3Y-4.0%
5Y+35.0%
10Y+151.0%
3Y-10.0%
5Y-8.0%
10Y+100.0%
3Y-10.0%
5Y-6.0%
10Y+101.0%
3Y+22.0%
5Y+72.0%
10Y+131.0%
CDW Corporation

CDW Corporation Profit Bridge

CDW ยท NASDAQ
Revenue22.42B
Cost of Goods Sold (17.55B)
Gross Profit4.87B
Operating Expenses (3.22B)
Operating Income1.66B
Interest Expense (227.40M)
Other Income/Expense-228.20M
Pretax Income1.43B
Income Tax (360.80M)
Net Income1.07B
Net Income
1.07B

Profitability Analysis

Gross Margin

21.7%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

7.4%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

4.8%

Minimal profitability after all expenses. Limited financial flexibility for reinvestment or shareholder returns.

Effective Tax Rate

25.3%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

21.73%
Gross Profit Margin
-1%
3Y+10.0%
5Y+25.0%
10Y+28.0%
7.38%
Operating Profit Margin
-6%
3Y+1.0%
5Y+16.0%
10Y+23.0%
4.76%
Net Profit Margin
-7%
3Y+1.0%
5Y+11.0%
10Y+53.0%
40.93%
Return on Equity
-11%
3Y-41.0%
5Y-33.0%
10Y+1.0%
6.65%
Return on Assets
-9%
3Y-22.0%
5Y-21.0%
10Y+9.0%
12.13%
Return on Invested Capital
-8%
3Y-23.0%
5Y-22.0%
10Y+10.0%
CDW

CDW Corporation Cash Conversion Engine

CDW ยท NASDAQ
Net Income1.07B
Depreciation & Amortization296.00M
Stock-Based Compensation0.00
Change in Working Capital-286.30M
Others127.60M
Capital Expenditures-117.10M
Free Cash Flow1.09B

Cash Flow Quality Analysis

FCF Conversion Rate

102.0%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

9.7%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-5.8%

Declining FCF warrants attention. Investigate whether due to temporary factors or fundamental deterioration.

Working Capital Impact

-$286.30M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

cdw

CDW Corporation Funding & Solvency Profile

CDW ยท NASDAQ
Cash & Cash Equivalents578.60M
Net Receivables6.47B
Inventory820.60M
Other Current Assets1.10B
Total Current Assets9 B
Property, Plant & Equipment302.60M
Goodwill & Intangible Assets5.79B
Long-Term Investments0.00
Other Non-Current Assets1.40B
Total Non-Current Assets2 B
Total Assets
16.45B

Financial Health Analysis

Current Ratio

1.16x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Debt-to-Equity Ratio

0.60x

Balanced capital structure with moderate leverage. Equity exceeds debt, suggesting healthy financial stability.

Working Capital

1 B

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

54% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

cdw

CDW Corporation Street Expectations Map

CDW ยท NASDAQ

Wall Street analysts project that CDW stock may experience modest gains over the coming 12 months. The consensus 1-year price target stands at 145.17, with estimates ranging from a low of 123.00 to a high of 180.00.

Lowest Target
123.00
-10.42%
Consensus Target
145.17
5.73%
Highest Target
180.00
31.10%

The consensus 1-year price target stands at 145.17, with estimates ranging from a low of 123.00 to a high of 180.00.

Analyst Consensus Analysis

Upside Potential

+5.7%

Moderate upside. Analysts expect positive returns but with limited margin of safety. Consider entry timing.

Analyst Agreement

39.3% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Risk-Reward Profile

2.99x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

cdw

CDW Corporation Insider Positioning

CDW ยท NASDAQ

During the last 12 months, insiders have purchased $2.51M and sold $1.08M worth of CDW shares, resulting in $1.42M of net buying activity.

3 Months

Bought

22.8K

2.51M

Sold

0

0.00

Net Activity

+2.5M

+$2.51M

3-6 Months

Bought

0

0.00

Sold

7.4K

1.08M

Net Activity

-1.1M

-$1.08M

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

1
NDW

Nelms David W

Director

18.0K sharesโ€ข1 transactions

$2.01M

2
LCA

Leahy Christine A

Director, Officer: See Remarks

4.8K sharesโ€ข1 transactions

$499K

Top Sellers

1
CS

Chawla Sona

Officer: See Remarks

7.4K sharesโ€ข1 transactions

$1.08M

Insider Activity Analysis

Net Insider Sentiment

Bullish

Positive insider sentiment with $1.42M net buying. Buying activity substantially exceeds selling, indicating insider confidence.

Buy/Sell Ratio

2.32:1

Strong buy/sell ratio. Buying is at least double the selling activity, suggesting robust insider confidence.

Recent Trend (3 Months)

$2.51M

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

Moderate Buying

2 insider buyers vs. 1 sellers. More insiders buying than selling indicates positive sentiment.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

0.52%
Dividend Yield
13%
3Y+72.0%
5Y+115.0%
10Y+94.0%
ย 

cdw Dividend History

CDW
10Y CAGR +19%
Latest $0.63
Annual $3.14
5 year growth trend
Last Period: +0%