What Is CDW Fair Value?
CDW Corporation (CDW) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, CDW Corporation (CDW) has a composite fair value estimate of $102.96 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $147.69, suggesting the stock is overvalued by 30.3%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$102.96
vs. current price of $147.69(-30.3%)
How Is CDW Fair Value Calculated?
Four independent models estimate what CDW is worth. Each uses different inputs and assumptions. The composite blends them by weight.
CDW Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$122.80
-16.9%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$51.72
-65.0%Overvalued
Inputs used
CDW Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$69.23
-53.1%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$109.30
-26.0%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $147.69 is 16.9% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $873.1M | $807.0M |
| Year 2 | $953.0M | $814.2M |
| Year 3 | $1.04B | $821.4M |
| Year 4 | $1.14B | $828.6M |
| Year 5 | $1.24B | $836.0M |
| Year 6 | $1.35B | $843.4M |
| Year 7 | $1.48B | $850.8M |
| Year 8 | $1.61B | $858.4M |
| Year 9 | $1.76B | $866.0M |
| Year 10 | $1.92B | $873.6M |
| Terminal Value | $34.57B | $15.73B |
What Are CDW's Key Financial Metrics?
Earnings & Growth
Current Price
$147.69
EPS (TTM)
$8.26
Forward P/E
12.4
Profit Margin
4.6%
Cash & Balance Sheet
Free Cash Flow
676.8M
EBITDA
2B
Book Value
$19.49
Total Debt
6.4B
What Do Analysts Say About CDW?
Low
$123.00
Average
$155.89
High
$171.00
Upside
+5.6%
CDW Fair Value FAQ
What is the fair value of CDW?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), CDW's estimated fair value is $102.96. The stock is currently trading at $147.69, which makes it overvalued by our analysis.
How is CDW's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is CDW overvalued or undervalued?
Based on our analysis, CDW is overvalued. The current price of $147.69 is 30.3% above our estimated fair value of $102.96.
What do Wall Street analysts say about CDW?
9 analysts cover CDW Corporation with a consensus rating of "Buy." The average price target is $155.89, ranging from $123.00 to $171.00. This implies 5.6% upside from the current price.