CDW Corporation
Bear Case (25th pct.)
-3.0% vs price
Base Case (Median)
11.1% vs price
Bull Case (75th pct.)
27.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $113.85 | -15.9% | High (40%) |
| PE Comparable | $210.91 | 55.9% | Medium (25%) |
| Growth Trajectory DCF | $175.64 | 29.8% | Medium (20%) |
| Graham Number | $60.96 | -54.9% | Low (10%) |
| EV/EBITDA | $148.58 | 9.8% | Medium (20%) |
| EV/FCF | $168.87 | 24.8% | Medium (20%) |
| Earnings Power Value | $150.34 | 11.1% | Medium (50%) |
Based on 7 out of 8 methods, CDW appears fairly valued at the current price of $135.30. The base case fair value of $150.34 implies 11.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.