← Scroll for more →
CDW Corp (CDW)
Retail-Catalog & Mail-Order Houses
Latest Price
$158.39
TTM P/E
18.50
Normalized P/E
19.66
TTM Div Yield
1.59%
Fwd Div Yield
1.72%
Book Value
21.08
P/B Ratio
7.51
Valuation metrics
adjust assumptions →EPS: $8.08
Book value / share: $20.14
Formula: √(22.5 × EPS × BVPS)
Graham Number
$60.51
62% downside
Norm. op. income: $1.7B (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$66.23
58% downside
Base FCF: $1.2B (median of recent 5yr)
Growth: 7%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$147.49
7% downside
EPS: $8.08
Target P/E: 20×
Formula: EPS × P/E
P/E Fair Value
$161.60
+2% upside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 15.24M | $2.14B | 12.19% | +517.8K | 2026-06-30 |
| Vanguard Capital Management LLC | 8.34M | $1.17B | 6.67% | -79.2K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 8.20M | $1.15B | 6.56% | +14.2K | 2026-06-30 |
| State Street Corp | 5.78M | $812.0M | 4.62% | +48.5K | 2026-06-30 |
| Harris Associates L P | 5.54M | $779.0M | 4.43% | +160.4K | 2026-06-30 |
| Boston Partners | 5.26M | $739.0M | 4.21% | +1.32M | 2026-06-30 |
| Geode Capital Management, LLC | 3.89M | $547.0M | 3.11% | +101.7K | 2026-06-30 |
| Hotchkis & Wiley Capital Management LLC | 3.78M | $531.0M | 3.02% | +1.75M | 2026-06-30 |
| Invesco Ltd. | 3.76M | $528.0M | 3.01% | +1.10M | 2026-06-30 |
| Morgan Stanley | 3.57M | $502.0M | 2.86% | +575.5K | 2026-06-30 |