US · CDW
CDW Corporation
- Sector
- Technology · Information Technology Services
- Headquarters
- Vernon Hills, IL 60061
- Website
- cdw.com
Price · as of 2025-12-31
$136.03
Market cap 15.97B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $98.60 | -27.52% |
| Intrinsic Value(DCF) | $49.91 | -63.31% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $118.88 | -12.6% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $2.00 | |||
| 2012 | $0.00 | $10.90 | |||
| 2013 | $22.50 | $27.62 | $0.51 | $0.00 | $12.09 |
| 2014 | $31.62 | $30.42 | $78.47 | $0.00 | $28.42 |
| 2015 | $36.06 | $29.54 | $30.33 | $0.00 | $36.45 |
| 2016 | $53.09 | $38.30 | $0.00 | $0.00 | $34.05 |
| 2017 | $67.48 | $44.09 | $0.00 | $0.00 | $54.41 |
| 2018 | $84.71 | $52.75 | $2.36 | $0.00 | $72.96 |
| 2019 | $103.53 | $61.00 | $69.76 | $0.00 | $94.71 |
| 2020 | $150.39 | $88.86 | $5.47 | $0.00 | $57.65 |
| 2021 | $161.32 | $113.12 | $20.08 | $0.00 | $145.43 |
| 2022 | $182.90 | $125.86 | $181.11 | $0.00 | $177.41 |
| 2023 | $240.90 | $149.50 | $0.00 | $0.00 | $0.00 |
| 2024 | $165.59 | $123.07 | $0.00 | $0.00 | $51.62 |
| 2025 | $124.77 | $98.60 | $0.00 | $0.00 | $118.88 |
AI valuation
Our deep-learning model estimates CDW Corporation's (CDW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $98.60
- Current price
- $136.03
- AI upside
- -27.52%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$49.91
-63.31% upside
Graham-Dodd
—
— upside
Graham Formula
$118.88
-12.6% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CDW | CDW Corporation | $136.03 | 15.97B | -28% | -63% | — | -13% | 15.36 | 6.29 | 0.73 | 11.33 | 1112.86 | -5.05 | 21.73% | 7.38% | 4.76% | 43.02% | 15.52% | 6.95% | 2.43 | 7.28 | 1.18 | 1.04 | 2.93 | 138.00% | 679.00% | -577.00% | 6.64% | 0.17 | 13.65% | 2.01% | 30.80% | 5.99% | 13.35 | 20.31 | 0.99 | 2.46 |
| CHKP | Check Point Software Tech… | $152.07 | 16.33B | +63% | -42% | -50% | -9% | 15.73 | 5.77 | 6.10 | 16.87 | 54.34 | 21.78 | 85.42% | 30.49% | 38.78% | 37.27% | 50.58% | 15.59% | 0.68 | — | 2.05 | 1.95 | 0.19 | 2895.00% | 625.00% | 1745.00% | 7.26% | 0.64 | 73.49% | 0.00% | 0.00% | 8.42% | 18.75 | 12.91 | 5.72 | 5.74 |
| CPAY | Corpay, Inc. | $325.10 | 22.74B | 0% | +6% | — | +1% | 21.72 | 6.00 | 5.14 | 13.17 | 286.30 | -3.37 | 69.91% | 43.10% | 23.62% | 30.60% | 12.95% | 4.83% | 2.58 | 4.83 | 0.98 | 0.45 | 3.21 | 759.00% | 1393.00% | -2641.00% | 5.58% | 0.10 | 12.40% | 0.00% | 0.00% | 3.36% | 15.78 | 23.70 | 6.80 | 1.57 |
| GDDY | GoDaddy Inc. | $87.16 | 12.07B | +41% | -48% | -92% | +18% | 13.65 | 55.54 | 2.41 | 11.43 | — | -2.71 | 61.57% | 22.88% | 17.67% | 192.90% | 32.38% | 10.76% | 18.15 | 7.49 | 0.61 | 0.39 | 2.19 | -341.00% | 826.00% | 2493.00% | 13.19% | 0.53 | 48.21% | 0.00% | 0.00% | 13.41% | 13.04 | 9.37 | 2.98 | 1.34 |
| GIB | CGI Inc. | $73.36 | 16.17B | +35% | -19% | -79% | +16% | 17.51 | 2.82 | 1.82 | 12.93 | 3199.69 | -12.35 | 20.67% | 20.60% | 10.42% | 16.83% | 19.27% | 9.16% | 0.43 | 27.54 | 0.99 | 0.76 | 1.43 | 55.00% | 843.00% | 118.00% | 6.77% | 0.44 | 15.62% | 0.47% | 8.10% | 4.90% | 9.96 | 16.61 | 2.05 | 3.78 |
| IT | Gartner, Inc. | $157.20 | 11.33B | +65% | -57% | -89% | -25% | 15.73 | 35.85 | 1.76 | 10.87 | — | -4.16 | 67.66% | 15.79% | 11.22% | 86.86% | 34.02% | 8.78% | 11.31 | 9.15 | 1.00 | 0.84 | 1.54 | -3969.00% | 367.00% | -1504.00% | 10.25% | 0.32 | 51.75% | 0.00% | 0.00% | 17.36% | 13.03 | 11.37 | 2.06 | 3.27 |
| LDOS | Leidos Holdings, Inc. | $175.10 | 22.39B | -9% | -58% | -88% | -31% | 16.41 | 4.83 | 1.38 | 11.84 | 79.19 | -12.61 | 17.66% | 12.27% | 8.48% | 31.05% | 17.59% | 10.89% | 1.21 | 10.38 | 1.70 | 1.38 | 1.96 | 2072.00% | 307.00% | 3073.00% | 6.84% | 0.62 | 17.66% | 0.89% | 14.60% | 4.86% | 13.52 | 17.53 | 1.66 | 4.12 |
| ON | ON Semiconductor Corporat… | $66.48 | 26.75B | -13% | -58% | -76% | — | 225.81 | 3.56 | 4.56 | 31.80 | — | 4.84 | 32.29% | 12.47% | 2.02% | 1.47% | 7.92% | 0.91% | 0.45 | 10.54 | 4.52 | 2.72 | 1.49 | -9201.00% | -1535.00% | 1701.00% | 5.19% | 1.37 | 15.97% | 0.00% | 0.00% | 5.04% | 37.78 | 19.91 | 4.71 | 5.42 |
| SSNC | SS&C Technologies Holding… | $75.29 | 18.37B | +23% | -53% | — | -37% | 23.00 | 2.67 | 2.93 | 8.62 | 459.97 | -2.55 | 48.17% | 22.91% | 12.71% | 11.90% | 11.88% | 4.02% | 0.03 | 3.37 | 1.07 | 0.86 | -0.11 | 500.00% | 663.00% | 2538.00% | 9.06% | 0.34 | 16.79% | 1.38% | 31.80% | 44.27% | 12.63 | 10.90 | 2.89 | 1.35 |
| UMC | United Microelectronics C… | $10.44 | 26.04B | +18% | -49% | -94% | -46% | 19.05 | 2.10 | 3.36 | 7.00 | — | 2.10 | 29.01% | 18.50% | 17.56% | 11.26% | 11.01% | 7.36% | 0.21 | — | 2.30 | 1.60 | -0.30 | -1070.00% | 226.00% | 88348.00% | 6.56% | 1.13 | 15.69% | 4.50% | 85.80% | 4.50% | 17.44 | 14.63 | 3.23 | 3.88 |
| WIT | Wipro Limited | $2.22 | 23.26B | +11% | -32% | -91% | -50% | 19.86 | 3.17 | 2.91 | 10.37 | 97.54 | 5.52 | 30.65% | 17.04% | 14.74% | 16.75% | 23.38% | 10.84% | 0.23 | 10.28 | 2.72 | 2.62 | 0.32 | 2037.00% | -24.00% | -683.00% | 5.88% | 0.59 | 31.11% | 2.39% | 47.50% | 2.39% | 14.88 | 14.80 | 2.54 | 5.79 |
About CDW Corporation
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.
- CEO
- Christine A. Leahy
- Employees
- 15.1K
- Beta
- 1.05
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($49.91 ÷ $136.03) − 1 = -63.31% (DCF, example).