CDW · CDW Corporation
$122.012026-05-17Sector: Technology; Industry: Information Technology Services; Sub-Industry: Technology Distributors
Intrinsic Value Range Comparison · Mulya.ai
Bull
$422
+245.9% vs market
Base · active
$316
+159.1% vs market
Bear
$295
+142.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($295 · $422) Analysts Range ($141 · $185) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $20.8B | — | 6.8% | 23.8% | $1.1B | −$3.0B | −$1.9B | 7.3% | — | 14.2% | $7.6B | $7.57 | — |
| 2022.Q4 | $23.7B | 14.1% | 7.3% | 25.1% | $1.3B | −$40MM | $1.3B | 8.3% | — | 17.5% | $7.2B | $8.53 | — |
| 2023.Q4 | $21.4B | -10.0% | 7.9% | 23.9% | $1.3B | $165MM | $1.4B | 8.1% | — | 17.9% | $7.1B | $8.46 | — |
| 2024.Q4 | $21.0B | -1.8% | 7.9% | 24.9% | $1.2B | −$334MM | $906MM | 8.6% | — | 17.0% | $7.5B | $8.25 | — |
| 2025.Q4 | $22.4B | 6.8% | 7.4% | 25.3% | $1.2B | −$129MM | $1.1B | 8.6% | — | 15.8% | $8.2B | $8.17 | 9.6 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2026.Q4 | $23.1B | +2.9% | 7.4% | 24.8% | $1.3B | −$49MM | $1.2B | 8.7% | $1.1B | 15.8% | $8.2B | $9.89 | 12.3 |
| 2027.Q4 | $24.0B | +3.9% | 7.8% | 24.2% | $1.4B | −$73MM | $1.3B | 8.7% | $1.1B | 17.1% | $8.3B | $10.77 | 11.3 |
| 2028.Q4 | $24.9B | +3.9% | 7.8% | 23.7% | $1.5B | −$84MM | $1.4B | 8.7% | $1.1B | 17.7% | $8.4B | $11.27 | 10.8 |
| 2029.Q4 | $27.1B | +8.8% | 7.8% | 23.2% | $1.6B | −$217MM | $1.4B | 8.7% | $1.0B | 19.0% | $8.6B | $12.34 | 9.9 |
| 2030.Q4 | $28.9B | +6.7% | 7.8% | 22.6% | $1.7B | −$201MM | $1.5B | 8.7% | $1.0B | 19.9% | $8.8B | $13.25 | 9.2 |
|
| Term. Yr+ | $36.7B | 4.1% | 14.8% | 20.0% | $4.3B | −$753MM | $3.6B | 8.6% | $34.7B | 23.6% | — | — | — |
Active scenario IV: $316 (+159.1% vs market)