Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
CDW Corp
Bear Case (25th pct.)
-29.0% vs price
Base Case (Median)
11.1% vs price
Bull Case (75th pct.)
21.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $279.63 | 109.8% | High (40%) |
| PE Comparable | $156.83 | 17.7% | Medium (25%) |
| Growth Trajectory DCF | $166.43 | 24.9% | Medium (20%) |
| Graham Number | $61.94 | -53.5% | Medium (30%) |
| EV/EBITDA | $94.71 | -28.9% | Medium (20%) |
| EV/FCF | $94.51 | -29.1% | Medium (20%) |
| Earnings Power Value | $148.10 | 11.1% | Medium (50%) |
Based on 7 out of 7 methods, CDW appears fairly valued at the current price of $133.29. The base case fair value of $148.10 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.