Valuation CDW Corporation Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

06-30	Cdw Selects Mender's Steward Platform to Transform It Asset Disposition Workflow	CI
06-29	CDW Corporation(NasdaqGS:CDW) dropped from Russell Midcap Growth Benchmark	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	18,446	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	4.03%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	23,172	22,831	23,558
Change	-	-13.4%	19.21%	-19.64%	-20.29%	1.88%	-1.47%	3.18%
P/E	29.1x	22x	28.1x	21.8x	16.9x	16.2x	14.6x	13.1x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	6.7x	5.66x	4.75x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	1.6x	1.4x	1.1x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.78x	0.76x	0.74x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	0.98x	0.94x	0.94x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	10.5x	9.76x	9.79x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	11.1x	10.3x	10.2x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	20.3x	16.9x	-
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	4.93%	5.9%	-
Dividend per Share ²	1.8	2.09	2.39	2.485	2.505	2.55	2.685	2.623
Rate of return	0.88%	1.17%	1.05%	1.43%	1.84%	1.77%	1.86%	1.82%
EPS ²	7.04	8.13	8.1	7.97	8.08	8.899	9.86	11.06
Distribution rate	25.6%	25.7%	29.5%	31.2%	31%	28.7%	27.2%	23.7%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	23,552	24,366	24,996
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,203	2,340	2,407
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,087	2,226	2,304
Net income ¹	988.6	1,114	1,104	1,078	1,067	1,146	1,249	1,323
Net Debt ¹	6,600	5,608	5,056	5,339	5,011	4,725	4,385	5,112
Reference price ²	204.78	178.58	227.32	174.04	136.20	144.39	144.39	144.39
Nbr of stocks (in thousands)	135,723	135,391	133,960	133,264	130,194	127,753	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CEREBRAS SYSTEMS INC.	-60.79x	54.59x	-842.5x	-	48.72B
UNISPLENDOUR CORPORATION LIMITED	44.4x	1.13x	26.59x	0.23%	16.2B
MOBILEYE GLOBAL INC.	-1.89x	3.42x	23.32x	-.--%	8.04B
TATA TECHNOLOGIES LIMITED	35.49x	4.27x	24.72x	1.93%	3.06B
DIEBOLD NIXDORF, INCORPORATED	19x	0.88x	6.55x	-	2.95B
HANSHOW TECHNOLOGY CO., LTD.	32.04x	-	-	0.29%	2.61B
Average	11.38x	12.86x	-152.26x	0.61%	13.6B
Weighted average by Cap.	-24.62x	34.45x	-510.71x	0.35%