Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
103.70 USD96.93 USD121.53 USD
+39.57%
96.93 USDCurrent price is 39.6% above the base model value.
C
US
CDW.US · CDW Corp
US · US
Latest price135.29 USD
30D-18.69%
Vs. base value+29.3%
Research summary
CDW.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -1.04% YoY. Current price is about 135 USD, while the model base case is about 105 USD; the current price sits +29.3% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price135.29 USD
Base value104.65 USD
Vs. base+29.3%
Price date2026/04/29
107.95 USD104.65 USD120.95 USD
+29.28%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
107.95 USD104.65 USD120.95 USD
+29.28%
104.65 USDCurrent price is 29.3% above the base model value.Adjusted reference: 107.71 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth2.4%
Current price implies roughly 2.4% annualized FCF growth.
2.4%Current price implies roughly 2.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
110.56 USD110.56 USD110.56 USD
+22.37%
110.56 USDCurrent price is 22.4% above the base model value.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2023/12/31 | Asset impairment | Impairment | -10M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 1B USD | - | 1B USD | 8.08 | - |
| 2024/12/31 | Annual | - | 1B USD | - | 1B USD | 7.97 | - |
| 2023/12/31 | Annual | - | 1B USD | 1B USD | 1B USD | 8.1 | 8.18 |
| 2022/12/31 | Annual | - | 1B USD | - | 1B USD | 8.13 | - |
| 2021/12/31 | Annual | - | 989M USD | - | 685M USD | 7.04 | - |
Ad placement