Valuation CDW Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 25/09/2026			5-day change	1st Jan Change
2,400.00 ^MXN	-4.63%		-.--%	-29.41%

09-25	CDW Corporation completed the acquisition of Lovelytics Data LLC.	CI
09-22	CDW LLCand CDW Finance Corporation Complete Sale of $600,000,000 5.700% Senior Notes Due 2029, $500,000,000 6.100% Senior Notes Due 2032, and $400,000,000 6.350% Senior Notes Due 2033	CI

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	16,664	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	-6.03%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	21,873	21,668	21,290
Change	-	-13.4%	19.21%	-19.64%	-20.29%	-3.83%	-0.93%	-1.74%
P/E	29.1x	22x	28.1x	21.8x	16.9x	15.3x	13.2x	12.3x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	6.69x	5.71x	4.72x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	2.01x	0.8x	1.59x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.69x	0.66x	0.64x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	0.9x	0.86x	0.82x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	9.91x	9.19x	8.59x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	10.4x	9.68x	9.13x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	20x	17.7x	14.7x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.99%	5.66%	6.8%
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%	1.91%	2.01%	2.06%
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	133.29	133.29	133.29
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEREBRAS SYSTEMS INC.	-42.85x	39.84x	1164.26x	-	39.54B
CDW CORPORATION	15.62x	0.92x	10.06x	1.88%	16.66B
UNISPLENDOUR CORPORATION LIMITED	26.29x	0.92x	19.37x	0.4%	13.23B
MOBILEYE GLOBAL INC.	-1.51x	2.42x	9.93x	-.--%	6.31B
TATA TECHNOLOGIES LIMITED	34.8x	3.98x	23.68x	1.97%	2.95B
HANSHOW TECHNOLOGY CO., LTD.	26.63x	-	-	0.33%	2.42B
Average	9.83x	9.61x	245.46x	0.91%	13.52B
Weighted average by Cap.	-11.45x	20.71x	592.03x	1.04%