CDW · CDW Corporation
$133.302026-07-21Sector: Technology; Industry: Information Technology Services; Sub-Industry: Technology Distributors
Intrinsic Value Range Comparison · Mulya.ai
Bull
$383
+187.1% vs market
Base · active
$301
+126.0% vs market
Bear
$301
+126.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($301 · $383) Analysts Range ($123 · $180) 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 |
|---|
| 2024.Q1 | $21.4B | — | 7.9% | 23.8% | $1.3B | $282MM | $1.6B | 8.3% | — | 18.4% | $7.0B | $8.53 | — |
| 2024.Q4 | $21.4B | 0.0% | 7.9% | 24.9% | $1.3B | −$334MM | $928MM | 8.6% | — | 17.5% | $7.5B | $8.53 | — |
| 2025.Q1 | $21.0B | -1.8% | 7.9% | 25.7% | $1.2B | −$496MM | $731MM | 8.7% | — | 16.4% | $7.5B | $8.32 | — |
| 2025.Q4 | $21.0B | 0.0% | 7.9% | 25.3% | $1.2B | −$129MM | $1.1B | 8.6% | — | 15.8% | $8.2B | $8.32 | — |
| 2026.Q1 | $22.9B | 9.1% | 7.3% | 25.3% | $1.2B | −$158MM | $1.1B | 8.4% | — | 15.5% | $8.0B | $8.32 | 10.3 |
| italics below = DCF projection · 10yr Rev CAGR: 4% |
| 2027.Q1 | $23.8B | +3.7% | 7.4% | 24.8% | $1.3B | −$303MM | $1.0B | 8.4% | $947MM | 16.4% | $8.3B | $10.27 | 13.0 |
| 2028.Q1 | $24.7B | +3.8% | 7.9% | 24.3% | $1.5B | −$324MM | $1.2B | 8.4% | $980MM | 17.5% | $8.6B | $11.39 | 11.7 |
| 2029.Q1 | $25.7B | +4.1% | 7.9% | 23.7% | $1.5B | −$368MM | $1.2B | 8.4% | $924MM | 17.6% | $9.0B | $11.94 | 11.2 |
| 2030.Q1 | $26.7B | +4.1% | 7.9% | 23.2% | $1.6B | −$392MM | $1.2B | 8.5% | $889MM | 17.7% | $9.4B | $12.52 | 10.6 |
| 2031.Q1 | $27.8B | +4.1% | 7.9% | 22.7% | $1.7B | −$417MM | $1.3B | 8.5% | $855MM | 17.8% | $9.8B | $13.12 | 10.2 |
|
| Term. Yr+ | $35.2B | 4.1% | 14.8% | 20.0% | $4.2B | −$724MM | $3.4B | 8.6% | $33.9B | 23.6% | — | — | — |
Active scenario IV: $301 (+126.0% vs market)