CDW Corp (CDW)
Retail-Catalog & Mail-Order Houses
Latest Price
$147.81
TTM P/E
18.00
Normalized P/E
18.68
Div Yield
1.70%
Book Value
19.81
P/B Ratio
7.46
Valuation metrics
adjust assumptions →EPS: $8.08
Book value / share: $20.14
Formula: √(22.5 × EPS × BVPS)
Graham Number
$60.51
59% 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
55% 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
0% downside
EPS: $8.08
Target P/E: 19×
Formula: EPS × P/E
P/E Fair Value
$153.52
+4% upside
Institutional Ownership
91.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 14.72M | $1.78B | 11.50% | +1.07M | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 8.42M | $1.02B | 6.58% | -- | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 8.18M | $990.0M | 6.39% | -- | 2026-03-31 |
| STATE STREET CORP | 5.73M | $693.0M | 4.48% | -54.8K | 2026-03-31 |
| HARRIS ASSOCIATES L P | 5.38M | $651.0M | 4.21% | +857.3K | 2026-03-31 |
| Boston Partners | 3.94M | $476.0M | 3.07% | +159.4K | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 3.79M | $458.0M | 2.96% | +105.3K | 2026-03-31 |
| MORGAN STANLEY | 3.00M | $362.0M | 2.34% | +984.0K | 2026-03-31 |
| Invesco Ltd. | 2.66M | $322.0M | 2.08% | +588.0K | 2026-03-31 |
| Allspring Global Investments Holdings, LLC | 2.54M | $308.0M | 1.98% | +599.9K | 2026-03-31 |