Overview Dividends

(CDW) CDW - Ratings and Ratios

Exchange: NASDAQ • Country: United States • Currency: USD • Type: Common Stock • ISIN: US12514G1085

Hardware, Software, Cloud, Security, Services

CDW EPS (Earnings per Share)

EPS Growth (3Y CAGR): 0.00%
EPS Trend (3Y Correlation): -21.2%

CDW Revenue

Revenue Growth (3Y CAGR): -1.42%
Revenue Trend (3Y Correlation): -17.0%

Description: CDW CDW October 16, 2025

CDW Corp (NASDAQ: CDW) is a multi-national IT solutions provider operating in the United States, United Kingdom, and Canada. The firm is organized into three customer-focused segments-Corporate, Small Business, and Public-and sells a mix of discrete hardware, software licences, and integrated solutions that span on-premise, hybrid, and cloud environments, with particular emphasis on digital experience, infrastructure, and security services.

In FY 2023 CDW reported revenue of roughly $20.2 billion, up about 5 % year-over-year, and an operating margin near 5.2 %, reflecting steady demand from enterprise digital-transformation budgets. Growth is being driven by three macro-level forces: (1) accelerated cloud adoption across its corporate and public customers, (2) rising enterprise spending on cybersecurity amid heightened threat activity, and (3) a gradual easing of global supply-chain constraints that had previously limited hardware inventory. The technology-distribution sector as a whole is benefiting from a 3-4 % annual increase in total IT spend, according to IDC, which supports CDW’s hybrid-infrastructure roadmap.

For a deeper quantitative view of CDW’s valuation metrics, you might explore the analyst dashboards on ValueRay.

CDW Stock Overview

Market Cap in USD	20,887m
Sub-Industry	Technology Distributors
IPO / Inception	1993-05-27

CDW Stock Ratings

Growth Rating	-23.8%
Fundamental	60.4%
Dividend Rating	66.7%
Return 12m vs S&P 500	-35.4%
Analyst Rating	4.08 of 5

CDW Dividends

Dividend Yield 12m	1.71%
Yield on Cost 5y	1.84%
Annual Growth 5y	12.71%
Payout Consistency	100.0%
Payout Ratio	36.9%

CDW Growth Ratios

Growth Correlation 3m	-77.7%
Growth Correlation 12m	-54.3%
Growth Correlation 5y	39%
CAGR 5y	-4.12%
CAGR/Max DD 3y (Calmar Ratio)	-0.09
CAGR/Mean DD 3y (Pain Ratio)	-0.25
Sharpe Ratio 12m	0.27
Alpha	-41.38
Beta	1.003
Volatility	69.06%
Current Volume	2743.5k
Average Volume 20d	1336.7k
Stop Loss	140.5 (-4%)
Signal	-1.23

Piotroski VR‑10 (Strict, 0-10) 4.0

Net Income (1.08b TTM) > 0 and > 6% of Revenue (6% = 1.31b TTM)

FCFTA 0.07 (>2.0%) and ΔFCFTA -4.01pp (YES ≥ +1.0pp, WARN ≥ +0.5pp)

NWC/Revenue 9.28% (prev 3.99%; Δ 5.29pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp)

CFO/TA 0.07 (>3.0%) and CFO 1.13b > Net Income 1.08b (YES >=105%, WARN >=100%)

Net Debt (5.29b) to EBITDA (1.96b) ratio: 2.70 <= 3.0 (WARN <= 3.5)

Current Ratio 1.35 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active)

Outstanding Shares last Quarter (132.4m) change vs 12m ago -2.36% (target <= -2.0% for YES)

Gross Margin 21.57% (prev 22.10%; Δ -0.53pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0)

Asset Turnover 151.4% (prev 153.6%; Δ -2.17pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0)

Interest Coverage Ratio 7.44 (EBITDA TTM 1.96b / Interest Expense TTM 224.8m) >= 6 (WARN >= 3)

Altman Z'' 1.24

(A) 0.13 = (Total Current Assets 7.84b - Total Current Liabilities 5.81b) / Total Assets 15.27b

(B) -0.09 = Retained Earnings (Balance) -1.37b / Total Assets 15.27b

(D) -0.11 = Book Value of Equity -1.45b / Total Liabilities 12.80b

Total Rating: 1.24 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D)

ValueRay F-Score (Strict, 0-100) 60.44

1. Piotroski 4.0pt = -1.0

2. FCF Yield 3.89% = 1.95

3. FCF Margin 4.66% = 1.16

4. Debt/Equity 2.34 = 0.25

5. Debt/Ebitda 2.70 = -1.30

6. ROIC - WACC (= 7.37)% = 9.21

7. RoE 45.37% = 2.50

8. Rev. Trend -17.00% = -1.27

9. EPS Trend -21.18% = -1.06

What is the price of CDW shares?

As of November 06, 2025, the stock is trading at USD 146.32 with a total of 2,743,515 shares traded.
Over the past week, the price has changed by -6.99%, over one month by -7.01%, over three months by -11.12% and over the past year by -23.11%.

Is CDW a good stock to buy?

Neither. Based on ValueRay´s Fundamental Analyses, CDW is currently (November 2025) neither a good nor a bad stock to buy. It has a ValueRay Fundamental Rating of 60.44 and therefor a neutral outlook according to the companies health.
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of CDW is around 120.45 USD . This means that CDW is currently overvalued and has a potential downside of -17.68%.

Is CDW a buy, sell or hold?

CDW has received a consensus analysts rating of 4.08. Therefore, it is recommended to buy CDW.

Strong Buy: 5
Buy: 3
Hold: 4
Sell: 0
Strong Sell: 0

What are the forecasts/targets for the CDW price?

Issuer	Target	Up/Down from current
Wallstreet Target Price	203.4	39%
Analysts Target Price	203.4	39%
ValueRay Target Price	133.4	-8.8%

CDW Fundamental Data Overview November 04, 2025

Market Cap USD = 20.89b (20.89b USD * 1.0 USD.USD)
P/E Trailing = 19.8468
P/E Forward = 15.1515
P/S = 0.9547
P/B = 8.4686
P/EG = 1.53
Beta = 1.003
Revenue TTM = 21.88b USD
EBIT TTM = 1.67b USD
EBITDA TTM = 1.96b USD
Long Term Debt = 5.62b USD (from longTermDebt, last quarter)
Short Term Debt = 9.50m USD (from shortTermDebt, last quarter)
Debt = 5.77b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 5.29b USD (from netDebt column, last quarter)
Enterprise Value = 26.18b USD (20.89b + Debt 5.77b - CCE 481.0m)
Interest Coverage Ratio = 7.44 (Ebit TTM 1.67b / Interest Expense TTM 224.8m)
FCF Yield = 3.89% (FCF TTM 1.02b / Enterprise Value 26.18b)
FCF Margin = 4.66% (FCF TTM 1.02b / Revenue TTM 21.88b)
Net Margin = 4.92% (Net Income TTM 1.08b / Revenue TTM 21.88b)
Gross Margin = 21.57% ((Revenue TTM 21.88b - Cost of Revenue TTM 17.16b) / Revenue TTM)
Gross Margin QoQ = 20.77% (prev 21.59%)
Tobins Q-Ratio = 1.71 (Enterprise Value 26.18b / Total Assets 15.27b)
Interest Expense / Debt = 0.98% (Interest Expense 56.8m / Debt 5.77b)
Taxrate = 25.68% (93.7m / 364.9m)
NOPAT = 1.24b (EBIT 1.67b * (1 - 25.68%))
Current Ratio = 1.35 (Total Current Assets 7.84b / Total Current Liabilities 5.81b)
Debt / Equity = 2.34 (Debt 5.77b / totalStockholderEquity, last quarter 2.47b)
Debt / EBITDA = 2.70 (Net Debt 5.29b / EBITDA 1.96b)
Debt / FCF = 5.19 (Net Debt 5.29b / FCF TTM 1.02b)
Total Stockholder Equity = 2.37b (last 4 quarters mean from totalStockholderEquity)
RoA = 7.05% (Net Income 1.08b / Total Assets 15.27b)
RoE = 45.37% (Net Income TTM 1.08b / Total Stockholder Equity 2.37b)
RoCE = 20.92% (EBIT 1.67b / Capital Employed (Equity 2.37b + L.T.Debt 5.62b))
RoIC = 15.14% (NOPAT 1.24b / Invested Capital 8.21b)
WACC = 7.77% (E(20.89b)/V(26.66b) * Re(9.71%) + D(5.77b)/V(26.66b) * Rd(0.98%) * (1-Tc(0.26)))
Discount Rate = 9.71% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -100.0 | Cagr: -1.30%
[DCF Debug] Terminal Value 73.85% ; FCFE base≈1.19b ; Y1≈1.30b ; Y5≈1.63b
Fair Price DCF = 162.9 (DCF Value 21.35b / Shares Outstanding 131.1m; 5y FCF grow 10.02% → 3.0% )
EPS Correlation: -21.18 | EPS CAGR: 0.0% | SUE: 0.65 | # QB: 0
Revenue Correlation: -17.00 | Revenue CAGR: -1.42% | SUE: 2.06 | # QB: 2

Additional Sources for CDW Stock

News: Wall Street Journal | Benzinga | Yahoo Finance
Tweets: X | Stocktwits
Fund Manager Positions: Dataroma | Stockcircle