image
Technology - Information Technology Services - NASDAQ - US
$ 182.13
-0.388 %
$ 24 B
Market Cap
22.6
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one CDW stock under the worst case scenario is HIDDEN Compared to the current market price of 182 USD, CDW Corporation is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one CDW stock under the base case scenario is HIDDEN Compared to the current market price of 182 USD, CDW Corporation is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one CDW stock under the best case scenario is HIDDEN Compared to the current market price of 182 USD, CDW Corporation is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CDW

image
$210.0$210.0$200.0$200.0$190.0$190.0$180.0$180.0$170.0$170.0$160.0$160.0$150.0$150.0$140.0$140.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
21 B REVENUE
-1.77%
1.65 B OPERATING INCOME
-1.76%
1.08 B NET INCOME
-2.40%
1.28 B OPERATING CASH FLOW
-20.10%
-659 M INVESTING CASH FLOW
-187.11%
-687 M FINANCING CASH FLOW
37.48%
5.2 B REVENUE
0.25%
361 M OPERATING INCOME
-11.55%
225 M NET INCOME
-14.88%
287 M OPERATING CASH FLOW
-16.83%
-31.9 M INVESTING CASH FLOW
90.98%
-294 M FINANCING CASH FLOW
29.34%
Balance Sheet CDW Corporation
image
Current Assets 7.37 B
Cash & Short-Term Investments 718 M
Receivables 5.65 B
Other Current Assets 1.01 B
Non-Current Assets 7.31 B
Long-Term Investments 0
PP&E 312 M
Other Non-Current Assets 6.99 B
4.89 %38.46 %6.88 %47.64 %Total Assets$14.7b
Current Liabilities 5.47 B
Accounts Payable 3.38 B
Short-Term Debt 236 M
Other Current Liabilities 1.86 B
Non-Current Liabilities 6.85 B
Long-Term Debt 5.76 B
Other Non-Current Liabilities 1.1 B
27.43 %15.07 %46.70 %8.89 %Total Liabilities$12.3b
EFFICIENCY
Earnings Waterfall CDW Corporation
image
Revenue 21 B
Cost Of Revenue 16.4 B
Gross Profit 4.6 B
Operating Expenses 2.95 B
Operating Income 1.65 B
Other Expenses 574 M
Net Income 1.08 B
25b25b20b20b15b15b10b10b5b5b0021b(16b)5b(3b)2b(573m)1bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
21.92% GROSS MARGIN
21.92%
7.86% OPERATING MARGIN
7.86%
5.13% NET MARGIN
5.13%
45.81% ROE
45.81%
7.34% ROA
7.34%
13.13% ROIC
13.13%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis CDW Corporation
image
2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 1.08 B
Depreciation & Amortization 275 M
Capital Expenditures -123 M
Stock-Based Compensation 0
Change in Working Capital -163 M
Others -188 M
Free Cash Flow 1.15 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets CDW Corporation
image
Wall Street analysts predict an average 1-year price target for CDW of $235 , with forecasts ranging from a low of $210 to a high of $270 .
CDW Lowest Price Target Wall Street Target
210 USD 15.30%
CDW Average Price Target Wall Street Target
235 USD 28.94%
CDW Highest Price Target Wall Street Target
270 USD 48.25%
Price
Max Price Target
Min Price Target
Average Price Target
280280260260240240220220200200180180160160140140Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.39% DIVIDEND YIELD
0.625 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.50002.50002.00002.00001.50001.50001.00001.00000.50000.50000.00000.00000.10750.160.210.2950.380.40.50.590.620.6250.10750.160.210.2950.380.40.50.590.620.6250.10750.160.210.2950.380.40.50.590.620.10750.310.160.480.210.690.2950.930.381.270.41.540.51.700.592.090.622.390.6252.491.252015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership CDW Corporation
image
Sold
0-3 MONTHS
12.8 M USD 2
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
4.43 M USD 1
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
487 K USD 2
9-12 MONTHS
7. News
Why CDW (CDW) is a Top Value Stock for the Long-Term Wondering how to pick strong, market-beating stocks for your investment portfolio? Look no further than the Zacks Style Scores. zacks.com - 1 week ago
Here's Why CDW (CDW) is a Strong Value Stock Wondering how to pick strong, market-beating stocks for your investment portfolio? Look no further than the Zacks Style Scores. zacks.com - 4 weeks ago
CDW Corporation (CDW) Q1 2025 Earnings Call Transcript CDW Corporation (NASDAQ:CDW ) Q1 2025 Earnings Conference Call May 7, 2025 8:30 AM ET Company Participants Steve O'Brien - Vice President-Investor Relations Christine Leahy - Chair and Chief Executive Officer Albert Miralles - Senior Vice President and Chief Financial Officer Conference Call Participants David Voigt - UBS Asiya Merchant - Citigroup Amit Daryanani - Evercore ISI Samik Chatterjee - JPMorgan Chase & Co Harry Read - Redburn Keith Housum - Northcoast Research George Wang - Barclays Ruplu Bhattacharya - Bank of America Operator Good morning all and thank you for joining us for the CDW First Quarter 2025 Earnings Call. My name is Carly and I'll be coordinating the call today. seekingalpha.com - 2 months ago
CDW (CDW) Q1 Earnings: Taking a Look at Key Metrics Versus Estimates Although the revenue and EPS for CDW (CDW) give a sense of how its business performed in the quarter ended March 2025, it might be worth considering how some key metrics compare with Wall Street estimates and the year-ago numbers. zacks.com - 2 months ago
CDW Q1 Earnings & Revenues Surpass Estimates, Up Y/Y, Shares Gain CDW's Q1 earnings and revenues beat and grow year over year, driven by strong momentum across Corporate, Small Business, Public and International segments. zacks.com - 2 months ago
CDW beats quarterly estimates on demand for hardware, software IT hardware and services distributor CDW topped Wall Street estimates for first-quarter revenue and profit on Wednesday, buoyed by steady demand from healthcare, education and other industries. reuters.com - 2 months ago
CDW (CDW) Q1 Earnings and Revenues Surpass Estimates CDW (CDW) came out with quarterly earnings of $2.15 per share, beating the Zacks Consensus Estimate of $1.96 per share. This compares to earnings of $1.92 per share a year ago. zacks.com - 2 months ago
CDW Declares Quarterly Cash Dividend of $0.625 Per Share VERNON HILLS, Ill.--(BUSINESS WIRE)--CDW Corporation (Nasdaq: CDW), a leading multi-brand provider of information technology solutions to business, government, education and healthcare customers in the United States, the United Kingdom and Canada, today announced that its Board of Directors has declared a quarterly cash dividend of $0.625 per common share to be paid on June 10, 2025 to all stockholders of record as of the close of business on May 26, 2025. Future dividends will be subject to ap. businesswire.com - 2 months ago
CDW Reports First Quarter 2025 Earnings VERNON HILLS, Ill.--(BUSINESS WIRE)--CDW Corporation (Nasdaq: CDW): (Dollars in millions, except per share amounts and percentage) Three Months Ended March 31,   2025     2024   Percent Change Net sales $ 5,199.1   $ 4,872.7   6.7   Gross profit $ 1,122.3   $ 1,063.3   5.5   Gross profit margin   21.6 %   21.8 %     Operating income $ 361.4   $ 328.0   10.2   Operating income margin   7.0 %   6.7 %     Non-GAAP operating income1 $ 444.0   $ 403.5   10.0   Non-GAAP operating income margin1   8.5. businesswire.com - 2 months ago
Penguin Solutions Signs Agreement with CDW Expanding Customer Reach for AI Infrastructure Offerings MILPITAS, Calif.--(BUSINESS WIRE)---- $PENG #AI--Penguin Solutions announced an agreement with CDW making its AI infrastructure available to CDW's customer base enabling more companies to deploy AI. businesswire.com - 2 months ago
CDW Gears Up to Post Q1 Earnings: Is a Beat in the Offing? CDW's first-quarter earnings are likely to have benefited from momentum in the cloud and SaaS business amid subdued customer spending due to soft macro trends. zacks.com - 2 months ago
CDW (CDW) Q1 Earnings on the Horizon: Analysts' Insights on Key Performance Measures Get a deeper insight into the potential performance of CDW (CDW) for the quarter ended March 2025 by going beyond Wall Street's top -and-bottom-line estimates and examining the estimates for some of its key metrics. zacks.com - 2 months ago
8. Profile Summary

CDW Corporation CDW

image
COUNTRY US
INDUSTRY Information Technology Services
MARKET CAP $ 24 B
Dividend Yield 0.39%
Description 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.
Contact 200 North Milwaukee Avenue, Vernon Hills, IL, 60061 https://www.cdw.com
IPO Date June 27, 2013
Employees 15100
Officers Ms. Sona Chawla Chief Growth & Innovation Officer and Executive Vice President Dr. Sanjay Sood Chief Technology Officer & Senior Vice President Mr. Peter Richard Locy Vice President, Controller & Chief Accounting Officer Mr. Frederick J. Kulevich Chief Legal Officer, Executive Vice President of Risk & Compliance and Corporate Secretary Ms. Katherine Elizabeth Sanderson Chief Human Resources Officer & Executive Vice President Coworker Success Sara Granack Vice President of Corporate Communications & Reputation Mr. Steven J O'Brien Vice President of Investor Relations Ms. Christine A. Leahy J.D. Chair of the Board, President & Chief Executive Officer Mr. Albert Joseph Miralles Jr. Chief Financial Officer & Executive Vice President of Enterprise Business Operations Ms. Christina M. Corley President of International & Vice Chair