CDW Corp (CDW)
Retail-Catalog & Mail-Order Houses · Consumer Discretionary · $20.7B
Intrinsic Value (Consensus)
$102.17
Current Price
$161.60
Margin of Safety
-36.8%
36.8% Above Intrinsic Value
Value: $102
Price: $162
Valuation Model Estimates
Current Price: $161.60
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%.
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
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance