CDW CDW Corporation
Technology
Price
$136.17
Intrinsic value
$4.77
Buy price
$3.82
Discount
-2752.4%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $981,800,000.00
- Total debt
- $6,429,499,904.00
- Cash & STI
- $361,800,000.00
- Shares out.
- 127,400,000
Overvalued
Intrinsic value$4.77
Buy price (with MOS)$3.82
Current price$136.17
Discount to intrinsic value-2752.4%
7-step quality scorecard
ROE quality
HIGH_DISTORTED- Average ROE
- 52.6%
- Current ROE
- 40.9%
- Minimum ROE
- 40.9%
Debt quality
LEVERAGED- Debt / Equity
- 2.47x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 0.91x
Technical chart
Confluence: MODERATE (2/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 96.3%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.