CDW Corporation (CDW)

Basic

  • Market Cap

    $28.41B

  • EV

    $34.46B

  • Shares Out

    133.96M

  • Revenue

    $21.8B

  • Employees

    11,300

Margins

  • Gross

    21.47%

  • EBITDA

    9.25%

  • Operating

    7.99%

  • Pre-Tax

    6.66%

  • Net

    5.03%

  • FCF

    5.32%

Returns (5Yr Avg)

  • ROA

    8.64%

  • ROE

    81.37%

  • ROCE

    23.06%

  • ROIC

    15.63%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $226.81

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $161.48

  • Earnings (Dil)

    $8.01

  • FCF

    $8.48

  • Book Value

    $13.51

Growth (CAGR)

  • Rev 3Yr

    6.49%

  • Rev 5Yr

    6.49%

  • Rev 10Yr

    7.42%

  • Dil EPS 3Yr

    16.47%

  • Dil EPS 5Yr

    12.72%

  • Dil EPS 10Yr

    27.66%

  • Rev Fwd 2Yr

    -2.3%

  • EBITDA Fwd 2Yr

    2.94%

  • EPS Fwd 2Yr

    3.82%

  • EPS LT Growth Est

    13.1%

Dividends

  • Yield

    —

  • Payout

    29.08%

  • DPS

    $2.36

  • DPS Growth 3Yr

    15.79%

  • DPS Growth 5Yr

    22.95%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    10.67%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

16,240.5

18,032.4

18,467.5

20,820.8

23,748.7

21,795.8

Total Revenues % Chg.

9.5%

11.0%

2.4%

12.7%

14.1%

-8.6%

Cost of Goods Sold, Total

13,533.6

14,992.5

15,257.4

17,252.3

19,062.1

17,116.1

Gross Profit

2,706.9

3,039.9

3,210.1

3,568.5

4,686.6

4,679.7

Selling General & Admin Expenses, Total

1,719.6

1,906.3

2,030.9

2,095.2

2,903.1

2,938.9

Other Operating Expenses, Total

1,719.6

1,906.3

2,030.9

2,095.2

2,903.1

2,938.9

Operating Income

987.3

1,133.6

1,179.2

1,473.3

1,783.5

1,740.8

Interest Expense, Total

-148.6

-159.4

-154.9

-150.9

-235.7

-232.7

Net Interest Expenses

-148.6

-159.4

-154.9

-150.9

-235.7

-232.7

Income (Loss) On Equity Invest.

—

—

—

—

—

—

Other Non Operating Income (Expenses)

1.8

-24.5

-22.0

-0.3

-10.1

-7.5

EBT, Excl. Unusual Items

840.5

949.7

1,002.3

1,322.1

1,537.7

1,500.6

Merger & Related Restructuring Charges

—

—

—

-54.3

-48.3

-48.3

Gain (Loss) On Sale Of Investments

—

—

—

36.0

—

—

Other Unusual Items

—

—

—

-6.0

-1.6

-1.6

EBT, Incl. Unusual Items

840.5

949.7

1,002.3

1,297.8

1,487.8

1,450.7

Income Tax Expense

197.5

212.9

213.8

309.2

373.3

355.3

Earnings From Continuing Operations

643.0

736.8

788.5

988.6

1,114.5

1,095.4

Net Income

643.0

736.8

788.5

988.6

1,114.5

1,095.4

Net Income to Common Incl Extra Items

643.0

736.8

788.5

988.6

1,114.5

1,095.4

Net Income to Common Excl. Extra Items

643.0

736.8

788.5

988.6

1,114.5

1,095.4

Total Shares Outstanding

147.7

143.0

141.9

134.8

135.5

134.0

Weighted Avg. Shares Outstanding

150.9

145.1

142.6

138.5

135.2

135.0

Weighted Avg. Shares Outstanding Dil

153.6

147.8

144.8

140.5

137.0

136.6

EPS

4.3

5.1

5.5

7.1

8.2

8.1

EPS Diluted

4.2

5.0

5.5

7.0

8.1

8.0

EBITDA

1,252.9

1,400.7

1,604.8

1,664.5

2,074.1

2,015.9