Valuation CDW Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 18:48:35 07/08/2026 +04			5-day change	1st Jan Change
35.50 ^BRL	0.00%		0.00%	+1.43%

08-06	CDW's Strong Q2 Overshadowed by Gross Margin Pressure, Morgan Stanley Says	MT
08-06	JPMorgan Adjusts Price Target on CDW to $170 From $175	MT

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	16,979	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	-4.25%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	22,188	21,983	21,605
Change	-	-13.4%	19.21%	-19.64%	-20.29%	-2.44%	-0.92%	-1.72%
P/E	29.1x	22x	28.1x	21.8x	16.9x	15.6x	13.5x	12.5x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	6.81x	5.81x	4.81x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	2.05x	0.9x	1.61x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.7x	0.68x	0.66x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	0.92x	0.87x	0.84x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	10.1x	9.33x	8.72x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	10.5x	9.82x	9.26x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	20.3x	17.9x	14.9x
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.92%	5.58%	6.7%
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%	1.88%	1.98%	2.02%
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	135.81	135.81	135.81
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.	-68.74x	57.57x	-934.13x	-	51.36B
CDW CORPORATION	15.62x	0.92x	10.06x	1.88%	16.98B
UNISPLENDOUR CORPORATION LIMITED	41.76x	1.13x	25.39x	0.27%	16.1B
MOBILEYE GLOBAL INC.	-1.79x	3.02x	12.44x	-.--%	7.42B
TATA TECHNOLOGIES LIMITED	43.59x	5.01x	29.78x	1.57%	3.72B
HANSHOW TECHNOLOGY CO., LTD.	34.11x	-	-	0.27%	2.8B
Average	10.76x	13.53x	-171.29x	0.8%	16.4B
Weighted average by Cap.	-23.87x	31.72x	-493.72x	0.91%