investorscraft@gmail.com

Intrinsic Value of CDW Corporation (CDW)

Previous Close$182.13
Intrinsic Value
Upside potential
Previous Close
$182.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CDW Corporation operates as a leading provider of integrated information technology solutions in North America, serving corporate, government, education, and healthcare sectors. The company generates revenue primarily through the sale of hardware, software, and services, leveraging a hybrid distribution model that combines direct sales with a vast partner ecosystem. CDW differentiates itself through deep technical expertise, tailored solutions, and a customer-centric approach, positioning it as a trusted advisor in the fragmented IT solutions market. Its broad product portfolio includes cloud computing, security, networking, and data center solutions, catering to diverse client needs. The company’s strong relationships with top-tier vendors like Microsoft, Cisco, and Dell enhance its competitive edge, enabling it to deliver scalable and innovative IT infrastructure. CDW’s market leadership is reinforced by its ability to adapt to evolving technology trends, such as digital transformation and hybrid work environments, ensuring sustained relevance in a dynamic industry.

Revenue Profitability And Efficiency

CDW reported revenue of $20.99 billion for FY 2024, with net income of $1.08 billion, reflecting a net margin of approximately 5.1%. Diluted EPS stood at $7.97, demonstrating consistent profitability. Operating cash flow was robust at $1.28 billion, though capital expenditures of $122.6 million indicate moderate reinvestment needs. The company’s efficiency is underscored by its ability to maintain healthy margins despite competitive pressures in the IT distribution sector.

Earnings Power And Capital Efficiency

CDW’s earnings power is supported by its diversified revenue streams and scalable operating model. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. With a disciplined approach to cost management and vendor partnerships, CDW sustains strong returns on invested capital, reinforcing its position as a high-performing player in the IT solutions space.

Balance Sheet And Financial Health

CDW’s balance sheet shows $503.5 million in cash and equivalents against total debt of $5.99 billion, indicating a leveraged but manageable financial position. The company’s liquidity and cash flow generation provide flexibility to service debt and fund growth initiatives. While leverage is notable, CDW’s consistent profitability and operational stability mitigate near-term financial risks.

Growth Trends And Dividend Policy

CDW has demonstrated steady growth, driven by demand for IT infrastructure and digital transformation services. The company’s dividend policy, with a payout of $2.48 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Growth prospects remain tied to technological advancements and expanding service offerings in high-demand areas like cloud and cybersecurity.

Valuation And Market Expectations

CDW’s valuation reflects its market leadership and stable earnings profile. Investors likely price in expectations of sustained mid-single-digit revenue growth and margin stability. The company’s ability to navigate industry shifts and maintain vendor relationships supports a premium valuation relative to peers in the IT distribution sector.

Strategic Advantages And Outlook

CDW’s strategic advantages include its extensive partner network, technical expertise, and customer-focused solutions. The outlook remains positive, supported by ongoing IT spending trends and the company’s ability to capitalize on emerging technologies. Challenges include competitive pressures and macroeconomic uncertainties, but CDW’s resilient business model positions it well for long-term success.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount