CDW

Nasdaq

CDW Corp

Information Technology, Technology Distributors

$135.81

close 7 Aug 2026

-15.20%

52-week change

$17.02B

market cap

$97.12

$171.55

52-week range

Expected price

$175.47 – $214.46

Current price

$135.81

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)16.34x

P/S (TTM)0.72x

P/B6.97x

EV/EBITDA (TTM)11.37x

FCF yield (TTM)5.05%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average23.28x

P/E, sector median37.34x*

Price at 5-year median P/E$196.56*

Indicated dividend yield1.86%

Forward — analyst consensus

Forward P/E (FY2026)12.42x*

Forward P/E (FY2027)11.40x

Forward PEG1.39*

Consensus EPS FY2026 (9 analysts)$10.93

EPS growth (FY2026→FY2027)8.95%

Revenue growth (FY2026)7.93%

Street view

Price target (mean)$155.44*

Target upside14.46%

Ratings (buy / hold / sell)7 / 3 / 0

FY2026 EPS revisions, 30d (up / down)3 / 0

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -1.21%10Y CAGR +19.23%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$135.81

Cash & equivalents$361.80M

Total debt$5.82B

Shares outstanding125.30M

Result

DCF price per share$52.37

Current price$135.81

Margin of safety-61.44%

PV of years 1–10$5.44B

PV of terminal value$6.57B

Equity value$6.56B

Market-implied growth+6.82%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$849.79M	$839.51M	$829.35M	$819.32M	$809.40M	$799.61M	$789.93M	$780.37M	$770.93M	$761.60M	$14.19B
PV	$786.84M	$719.74M	$658.37M	$602.22M	$550.87M	$503.89M	$460.92M	$421.61M	$385.66M	$352.77M	$6.57B

period to 30 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026