Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
96.31 USD90.15 USD112.51 USD
+50.07%
90.15 USDCurrent price is 50.1% above the base model value.
C
TechnologyInformation Technology ServicesUnited States
CDW.US · CDW Corporation
NMS · US · USD
Latest price135.29 USD
30D-16.1%
Vs. base value+45.1%
Research summary
CDW.US latest organized financial period shows revenue grew +6.79% YoY and net income declined -1.04% YoY. Current price is about 135 USD, while the model base case is about 93.22 USD; the current price sits +45.1% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue22B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price135.29 USD
Base value93.22 USD
Vs. base+45.1%
Price date2026/04/28
97.99 USD93.22 USD108.35 USD
+45.13%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
99.66 USD96.28 USD111.97 USD
+40.52%
96.28 USDCurrent price is 40.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth3.5%
Current price implies roughly 3.5% annualized FCF growth.
3.5%Current price implies roughly 3.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
104.74 USD104.74 USD104.74 USD
+29.17%
104.74 USDCurrent price is 29.2% above the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 22B USD | 1B USD | 1B USD | 8.08 |
| 2024/12/30 | Annual | 21B USD | 1B USD | 1B USD | 7.97 |
| 2023/12/30 | Annual | 21B USD | 1B USD | 1B USD | 8.1 |
| 2022/12/30 | Annual | 24B USD | 1B USD | 1B USD | 8.13 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement