Previous Close | $182.13 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |