|
Market Closed -
Boerse Muenchen
00:43:27 05/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 131.10 EUR | -0.87% |
|
+2.90% | +11.76% |
| 09-03 | CDW to Buy AI Services Firm Lovelytics | MT |
| 09-02 | CDW Corporation agreed to acquire Lovelytics Data LLC for approximately $530 million. | CI |
Company Valuation: CDW Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 27,793 | 24,178 | 30,452 | 23,193 | 17,732 | 19,050 | - | - |
| Change | - | -13.01% | 25.95% | -23.84% | -23.55% | 7.43% | - | - |
| Enterprise Value (EV) 1 | 34,394 | 29,786 | 35,508 | 28,533 | 22,743 | 24,259 | 24,055 | 23,677 |
| Change | - | -13.4% | 19.21% | -19.64% | -20.29% | 6.66% | -0.84% | -1.57% |
| P/E | 29.1x | 22x | 28.1x | 21.8x | 16.9x | 17.5x | 15.1x | 14x |
| PBR | 39.1x | 15.3x | 14.9x | 9.85x | 6.76x | 7.65x | 6.52x | 5.4x |
| PEG | - | 1.4x | -76.15x | -13.58x | 12.24x | 2.3x | 1x | 1.81x |
| Capitalization / Revenue | 1.33x | 1.02x | 1.42x | 1.1x | 0.79x | 0.79x | 0.76x | 0.74x |
| EV / Revenue | 1.65x | 1.25x | 1.66x | 1.36x | 1.01x | 1x | 0.96x | 0.92x |
| EV / EBITDA | 19.7x | 13.7x | 16.5x | 12.8x | 10.7x | 11x | 10.2x | 9.55x |
| EV / EBIT | 20.9x | 14.5x | 17.4x | 14.7x | 11.4x | 11.5x | 10.7x | 10.2x |
| EV / FCF | 50.2x | 20.2x | 24.5x | 24.7x | 20.9x | 22.2x | 19.6x | 16.4x |
| FCF Yield | 1.99% | 4.95% | 4.08% | 4.05% | 4.78% | 4.5% | 5.1% | 6.12% |
| Dividend per Share 2 | 1.8 | 2.09 | 2.39 | 2.485 | 2.505 | 2.55 | 2.683 | 2.749 |
| Rate of return | 0.88% | 1.17% | 1.05% | 1.43% | 1.84% | 1.67% | 1.76% | 1.8% |
| EPS 2 | 7.04 | 8.13 | 8.1 | 7.97 | 8.08 | 8.696 | 10.07 | 10.85 |
| Distribution rate | 25.6% | 25.7% | 29.5% | 31.2% | 31% | 29.3% | 26.6% | 25.3% |
| Net sales 1 | 20,821 | 23,749 | 21,376 | 20,999 | 22,424 | 24,243 | 25,134 | 25,842 |
| EBITDA 1 | 1,742 | 2,173 | 2,155 | 2,222 | 2,122 | 2,206 | 2,357 | 2,479 |
| EBIT 1 | 1,645 | 2,050 | 2,039 | 1,947 | 1,997 | 2,110 | 2,239 | 2,332 |
| Net income 1 | 988.6 | 1,114 | 1,104 | 1,078 | 1,067 | 1,109 | 1,258 | 1,314 |
| Net Debt 1 | 6,600 | 5,608 | 5,056 | 5,339 | 5,011 | 5,209 | 5,005 | 4,627 |
| Reference price 2 | 204.78 | 178.58 | 227.32 | 174.04 | 136.20 | 152.38 | 152.38 | 152.38 |
| Nbr of stocks (in thousands) | 135,723 | 135,391 | 133,960 | 133,264 | 130,194 | 125,017 | - | - |
| Announcement Date | 09/02/22 | 08/02/23 | 07/02/24 | 05/02/25 | 04/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -48.17x | 50.68x | 1481.47x | - | 49.9B | |
| 17.52x | 1x | 11x | 1.67% | 19.05B | |
| 29.89x | 1.02x | 21.51x | 0.35% | 15.03B | |
| -1.76x | 2.94x | 12.04x | -.--% | 7.28B | |
| 39.96x | 4.58x | 27.24x | 1.71% | 3.44B | |
| Average | 7.49x | 12.04x | 310.65x | 0.93% | 18.94B | |
| Weighted average by Cap. | -15.80x | 27.46x | 788.22x | 0.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CDW Stock
- CDW Stock
- Valuation CDW Corporation
Select your edition
All financial news and data tailored to specific country editions
