CDW Corporation (CDW)
Information Technology Services · Technology · $16.4B
Intrinsic Value (Consensus)
$102.17
Current Price
$128.40
Margin of Safety
-20.4%
20.4% Above Intrinsic Value
Value: $102
Price: $128
Valuation Model Estimates
Current Price: $128.40
DCF (Discounted Cash Flow)
$107.78
Graham Number
$60.84
Earnings Power Value
$78.45
Relative Value (P/E)
$161.60
Dividend Discount Model
$2.35
Consensus Value
$102.17
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
60
Profitability
25/25
Strength
16/25
Valuation
9/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 177%
Strong profitability — ROE of 41% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $8.08
- EPS (Forward)
- $8.24
- Book Value
- $20.36
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 40.9%
- Debt/Equity
- 177%
- Revenue Growth
- 6.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.1%
- Beta
- 0.99
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance