TopFunds

CDW Corporation

NASDAQ: CDW

Stock price

146.19 USD

(-23.52%) 5 years

Technology DistributorsInformation Technology Services

Insider Transactions

5Y price score: (32)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -23.52%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
10-sep.-26Award20142.62,8424,533Jones Marc Ellisdirectorlink
10-sep.-26Award148142.621,04651,563NELMS DAVID Wdirectorlink
10-sep.-26Award192142.627,42220,723Kumar Mukeshofficer: See Remarkslink
10-sep.-26Award82142.611,71218,675ADDICOTT VIRGINIA C.directorlink
10-sep.-26Award243142.634,65824,743Sanderson Katherine Elizabethofficer: See Remarkslink
10-sep.-26Award185142.626,33444,825KULEVICH FREDERICK J.officer: See Remarkslink
10-sep.-26Award7142.61,02415,748CLARIZIO LYNDA Mdirectorlink
10-sep.-26Award213142.630,34534,179TAN HANGofficer: See Remarkslink
10-sep.-26Award30142.64,2376,758Foxx Anthony Rdirectorlink
10-sep.-26Award299142.642,68447,644MIRALLES ALBERT JOSEPH JRofficer: See Remarkslink

97.1

52-week range

167.0

146.19

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

5.8 %

Dividend Yield TTM

1.7 %

Market cap $

$ 18,676

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

17.6

Price / Book TTM

7.6

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

12.7

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(8.7) %

(17.7) %

261.4 %

Free cash flow per share growth

29.2 %

3.1 %

655.1 %

Earnings per share growth

4.9 %

48.3 %

243.8 %

Dividends

Previous dividend:0.63 per share, Paid, Ex-div date Aug 25, 2026

Analyst ratings

Price Target Low

130

Price Target High

171

Price Target Median

150

Buy

13

Hold

5

Sell

0

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
2.4
2.6
3.3
4.2
5
5.5
7
8.1
8.1
8
8.1
13.1%
7.8
8.4
9.2
9.9
10.8
11.4
02FCF per share
1.1
3.3
4.4
5.3
5.4
8
4.9
8.8
10.6
8.5
8.2
22.4%
8.9
9.6
10.5
11.4
12.4
13.1
03Dividends per share
Help
Adjusted for splitsLearn more
0.3
0.5
0.7
0.9
1.3
1.5
1.7
2.1
2.4
2.5
2.5
23.2%
-
-
-
-
-
-
04Dividends payout, %
13.1%
18.5%
20.4%
21.7%
24.9%
27.9%
23.8%
25.4%
29.1%
30.8%
30.8%
8.9%
-
-
-
-
-
-
05Revenue
$ 12,989
$ 13,673
$ 14,833
$ 16,241
$ 18,032
$ 18,468
$ 20,821
$ 23,749
$ 21,376
$ 20,999
$ 22,424
5.6%
$ 23,683
$ 25,012
$ 26,416
$ 27,898
$ 29,464
$ 30,348
06ㅤ% Change
-
5.3%
8.5%
9.5%
11%
2.4%
12.7%
14.1%
(10)%
(1.8)%
6.8%
5.6%
5.6%
5.6%
5.6%
5.6%
5.6%
5.6%
07Net Income
403.1
425.1
523.1
643
736.8
788.5
988.6
1,115
1,104
1,078
1,067
10.2%
1,002
1,059
1,118
1,181
1,247
1,284
08ㅤ% Margin
3.1%
3.1%
3.5%
4%
4.1%
4.3%
4.8%
4.7%
5.2%
5.1%
4.8%
4.2% A
4.2%
4.2%
4.2%
4.2%
4.2%
4.2%
09CFO
277.5
604
777.7
905.9
1,027
1,314
784.6
1,336
1,599
1,277
1,205
15.8%
1,260
1,331
1,405
1,484
1,567
1,615
10ㅤ% Of revenue
2.1%
4.4%
5.2%
5.6%
5.7%
7.1%
3.8%
5.6%
7.5%
6.1%
5.4%
5.3% A
5.3%
5.3%
5.3%
5.3%
5.3%
5.3%
11CAPEX
(90.1)
(63.5)
(81.1)
(86.1)
(236.3)
(158)
(100)
(127.8)
(148.2)
(122.6)
(117.1)
2.7%
(120.2)
(123.4)
(126.7)
(130)
(133.5)
(137)
12ㅤ% Change
-
(29.5)%
27.7%
6.2%
174.5%
(33.1)%
(36.7)%
27.8%
16%
(17.3)%
(4.5)%
2.7% A
2.7%
2.7%
2.7%
2.7%
2.7%
2.7%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
187.4
540.5
696.6
819.8
790.9
1,156
684.6
1,208
1,451
1,155
1,088
19.2%
1,140
1,207
1,279
1,354
1,434
1,477
14Total assets
6,755
6,948
6,967
7,168
7,999
9,345
13,199
13,132
13,285
14,678
16,028
9%
17,475
19,052
20,771
22,645
24,689
26,917
15ㅤ% Change
-
2.9%
0.3%
2.9%
11.6%
16.8%
41.3%
(0.5)%
1.2%
10.5%
9.2%
9%
9%
9%
9%
9%
9%
9%
16Total liabilities
5,659
5,903
5,981
6,193
7,039
8,048
12,494
11,528
11,242
12,326
13,422
9%
14,633
15,954
17,394
18,963
20,675
22,541
17ㅤ% Of assets
83.8%
85%
85.9%
86.4%
88%
86.1%
94.7%
87.8%
84.6%
84%
83.7%
83.7% A
83.7%
83.7%
83.7%
83.7%
83.7%
83.7%
18Shareholders Equity
1,096
1,046
985.6
975.2
960.3
1,297
705.7
1,603
2,043
2,353
2,606
9.1%
2,841
3,098
3,377
3,682
4,014
4,377
19Net Debt
3,222
2,971
3,091
3,003
3,674
3,156
7,095
5,783
5,220
5,488
5,712
5.9%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
171,800
166,000
158,200
153,600
147,800
144,800
140,500
137,000
136,300
135,200
132,100
(2.6)%
128,674
125,337
122,086
118,920
115,836
112,832
21ㅤ% Change
-
(3.4)%
(4.7)%
(2.9)%
(3.8)%
(2)%
(3)%
(2.5)%
(0.5)%
(0.8)%
(2.3)%
(2.6)%
(2.6)%
(2.6)%
(2.6)%
(2.6)%
(2.6)%
(2.6)%
22ROA
6%
6.1%
7.5%
9%
9.2%
8.4%
7.5%
8.5%
8.3%
7.3%
6.7%
-
5.7%
5.6%
5.4%
5.2%
5.1%
4.8%
23ROE
36.8%
40.7%
53.1%
65.9%
76.7%
60.8%
140.1%
69.5%
54.1%
45.8%
40.9%
-
35.3%
34.2%
33.1%
32.1%
31.1%
29.3%
24Interest coverage
4.7
5.6
5.8
6.6
7.1
7.6
9.4
7.4
7.4
7.7
7.3
-
-
-
-
-
-
-
25Dividend Yield
0.7%
0.9%
1%
1.1%
0.9%
1.2%
0.8%
1.2%
1.1%
1.4%
1.8%
-
-
-
-
-
-
-
26P/E Ratio
17.7
20.1
20.6
19
28.1
23.8
28.7
21.7
27.7
21.6
16.8
-
-
-
-
-
-
-
27Stock price range
33-46
34-55
51-70
68-96
77-145
80-145
127-207
153-208
163-229
171-258
136-206
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
7,159
8,522
10,799
12,230
20,726
18,793
28,362
24,144
30,597
23,287
17,883
9.6%
12,202
13,994
15,965
18,132
20,517
-
29FCF Yield
2.6%
6.3%
6.5%
6.7%
3.8%
6.2%
2.4%
5%
4.7%
5%
6.1%
8.8%
9.3%
8.6%
8%
7.5%
7%
-
30Average stock price
39.8
44.5
60.7
82
110.9
112.1
167.1
180.4
195.9
214.7
171.2
15.7%
94.8
111.7
130.8
152.5
177.1
-
31 CEO
CL
Christine A. Leahy