EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

CDW Corporation (C1DW34) fair value: what the stock is really worth

As of Oct 1, 2026: fair value of CDW Corporation BRL 27.29, price BRL 34.80, upside -21.6%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? Yes
  3. Add to watchlist

Technology · BR · ISIN US12514G1085

CC Broad data Sep 29, 2026

CDW Corporation

C1DW34 · SA

Overvalued / MonitorQuality is not strong enough to offset the price risk.

!Fair value R$27.29 · Overvalued (−21.6%)
!Quality 58/100
!Weak Growth (revenue 3y −1.9 %/yr)
!Thin margins · 4.7% net margin (TTM)
!High debt · generates free cash flow
✓7.2% dividend yield · Well covered
!Moderate moat 55/100

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

R$62.72 R$24.13 Fair Value R$27.29 Jun 2021 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 29, 2026.

How to read this chart

60‑month range R$24.13 – R$62.72 · fair‑value band R$16.53 – R$40.78 · the R$34.80 price screens above the R$27.29 fair value. Dashed = 300-day average. As of Sep 29, 2026.

Which stocks are undervalued right now? Check free Discover now →

Company profile

CDW Corporation provides information technology (IT) solutions in the United States, the United Kingdom, and Canada. It operates through three segments: Commercial, Government, and Education.

Show more

CDW Corporation provides information technology (IT) solutions in the United States, the United Kingdom, and Canada. It operates through three segments: Commercial, Government, and Education. The company offers discrete hardware and software products and services, as well as integrated IT solutions, including on-premise and cloud capabilities across hybrid infrastructure, digital experience, and security. It also provides hardware products comprising notebooks/mobile devices, tablets, network communications, collaboration hardware, data storage and servers, desktop computers, and other hardware; and software products, such as cloud solutions, software assurance, application suites, security, virtualization, collaboration and productivity applications, operating systems, and network management. In addition, the company offers advisory and design, software development, implementation, and managed services, as well as warranties. It serves business, government, education, and healthcare customers. The company was formerly known as CDW Computer Centers, Inc. and changed its name to CDW Corporation in June 2003. CDW Corporation was founded in 1984 and is based in Vernon Hills, Illinois.

Stock analysis

CDW Corporation (C1DW34) currently trades at R$34.80, while our model-based Fair Value estimate is R$27.29, 21.6% below the price, so the stock looks overvalued today.

Show more

Valuation

Bull case: the Growth Earnings group reads highest at a median of R$45.75 per share, and 9 of the 24 models we run sit above the R$34.80 price.

Bear case: the Asset-Based group reads lowest at R$3.57, and 15 of the 24 models stay below the price. Evidence for this calculation is high.

Scenario range: R$16.53 (bear) to R$40.78 (bull), the price of R$34.80 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 58/100 (solid quality), in the Technology sector.

Weak Growth: Revenue growth is weak: less than 2 % a year.

CDW Corporation reported revenue of $22.4B in FY2025 versus $23.7B in FY2022, a compound −1.9%/yr. Reported net income was $1.1B in FY2025, compounding −1.5%/yr from FY2022.

Key figures

Market cap R$90.7B (≈ $17.4B) · P/E ratio 16.3 · P/S ratio 0.78 · EPS (TTM) R$2.13 · Dividend yield 7.2% · Net margin 4.8% · Return on equity 44.2% · Return on assets (EBIT) 11.9%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).

What moves the price

The share trades about 21% below its 52-week high and 44% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Technology peers we cover trades at 55% fair-value upside, at −22%, C1DW34 screens richer than that median.

Fair Value models

Bear R$16.53 Fair Value R$27.29 Bull R$40.78
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
FCF DCF R$17.06 R$26.88 R$45.19 75
Growth DCF R$18.23 R$27.77 R$44.18 74
Owner Earnings R$20.19 R$31.23 R$51.80 72
All 24 models by family
DCF Models
FCF DCF R$17.06 R$26.88 R$45.19 75
Owner Earnings R$20.19 R$31.23 R$51.80 72
5Y Revenue Exit R$18.91 R$32.23 R$51.67 68
5Y EBITDA Exit R$29.89 R$51.22 R$79.54 71
5Y P/E Exit R$25.65 R$43.88 R$65.69 67
10Y Revenue Exit R$17.17 R$27.17 R$38.02 64
10Y EBITDA Exit R$24.66 R$38.97 R$54.50 65
10Y P/E Exit R$22.08 R$34.40 R$46.31 61
Earnings-Based
Graham-Dodd R$14.82 R$18.59 R$21.07 65
EPV R$17.28 R$21.52 R$25.23 71
Dividend Discount
Gordon GGM R$6.17 R$6.75 R$7.64 67
DDM Multi-Stage R$6.17 R$7.77 R$10.00 65
Multiples
P/E Multiple R$45.78 R$61.04 R$76.30 63
P/S Multiple R$27.80 R$37.06 R$46.33 58
P/B Multiple R$23.97 R$31.96 R$39.95 55
EV/EBIT R$52.73 R$73.03 R$93.33 66
EV/EBITDA R$45.66 R$63.60 R$81.55 67
EV/Revenue R$22.61 R$35.81 R$49.00 53
Asset-Based
NCAV (Graham) R$2.66 R$3.57 R$5.33 54
Growth DCF
Growth DCF R$18.23 R$27.77 R$44.18 74
Rev-Margin DCF R$18.91 R$32.82 R$49.84 68
Economic Profit
Residual Income R$11.33 R$12.72 R$18.97 72
ROIC Compounder R$17.31 R$22.65 R$28.16 69
Growth Earnings
Growth-Adj P/E R$32.02 R$45.75 R$59.47 65

Open the full fair value analysis →

Notify me when C1DW34 reaches fair value

Put C1DW34 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 58/100

Of which business quality 57 · Market factors (momentum, volatility) 39

Profitability 67
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 59
Disciplined investing over empire-building
Low Volatility 42
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 99
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+6.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−1.9%
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+7.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.1%
Dividend (yield on the price)7.2%
Profit margin 2022 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.7% → 7%

C1DW34 screens overvalued: fair value 22% below the price. Compare with International Business Machines Corporation →

Compare CDW Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $219.93 $186.56 −15%
Accenture plc ACN $183.37 $305.06 +66%
Tata Consultancy Services Limited TCS ₹2,082 ₹2,993 +44%
Infosys Limited INFY ₹994.10 ₹1,691 +70%
HCL Technologies Limited HCLTECH ₹1,243 ₹1,926 +55%
Cognizant Technology Solutions Corporation CTSH $56.84 $138.62 +144%
Amadeus IT Group AMS €52.80 €65.98 +25%
Broadridge Financial Solutions, Inc BR $161.15 $159.88 −1%
Fidelity National Information Services, Inc FIS $33.35 $32.72 −2%
Wipro Limited WIPRO ₹164.02 ₹287.86 +76%

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

CDW Corporation · Fair Value
R$27.29 −22%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "CDW Corporation Fair Value". https://www.fairvalue-calculator.com/stock/C1DW34

Frequently asked questions

Is CDW Corporation (C1DW34) overvalued or undervalued?
As of Sep 29, 2026, our model estimates a fair value of R$27.29 versus a price of R$34.80, about −22% upside (overvalued).
What is the fair value of C1DW34?
Our model-based fair value for CDW Corporation is R$27.29 (as of Sep 29, 2026), built from audited fundamentals. The current price: R$34.80.
What is the quality score of C1DW34?
CDW Corporation has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for CDW Corporation (C1DW34)?
Our model-based price target is the fair value of R$27.29 (as of Sep 29, 2026) from 24 valuation models. Cautious scenario R$16.53, optimistic scenario R$40.78. It is a calculation from audited fundamentals, not an analyst target.
What is the CDW Corporation stock forecast for 2026?
Our models put fair value at R$27.29, about −22% upside versus a price of R$34.80 (overvalued). Cautious scenario R$16.53, optimistic scenario R$40.78. The calculation is refreshed regularly with new filings.
What is the revenue of CDW Corporation (C1DW34)?
CDW Corporation reported trailing-twelve-month revenue of about $22.9B (latest available figure, as of Sep 29, 2026).
Does CDW Corporation pay a dividend?
CDW Corporation currently shows a dividend yield of about 7.21% relative to its recent price (as of Sep 29, 2026).
What is the intrinsic value of CDW Corporation (C1DW34)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For CDW Corporation it is R$27.29 per share (as of Sep 29, 2026), against a price of R$34.80. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is CDW Corporation stock overvalued or undervalued in 2026?
As of Sep 29, 2026, C1DW34 trades above its calculated fair value: price R$34.80, fair value R$27.29, a gap of about −22% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of C1DW34?
No. The price is what the market pays today (R$34.80); the fair value is what the company's own numbers justify (R$27.29). For CDW Corporation the two are R$7.51 per share apart. That gap is exactly why we show both numbers side by side.
How much is CDW Corporation worth?
The market values CDW Corporation at about R$90.7B (market capitalisation, as of Sep 29, 2026). Per share that is R$34.80; our models calculate a fair value of R$27.29 per share.
What do the bullish and bearish scenarios say about C1DW34?
Our models span a range for CDW Corporation: cautious scenario R$16.53, base R$27.29, optimistic R$40.78 per share (as of Sep 29, 2026, price R$34.80). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is C1DW34 from its 52-week high?
CDW Corporation trades at R$34.80, about 21% below its 52-week high of R$43.79 and 44% above the low of R$24.13 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of R$27.29 is for.
Which stocks are comparable to CDW Corporation?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is CDW Corporation stock attractive at the current price?
The data as of Sep 29, 2026: price R$34.80, calculated fair value R$27.29 (−22%), Quality Score 58/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of C1DW34 calculated?
We run CDW Corporation through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of R$27.29, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. CDW Corporation itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of CDW Corporation (C1DW34)?
The closing price on Oct 1, 2026 was R$34.80. Our model-based fair value is R$27.29, about −22% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with CDW Corporation right now?
Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (R$16.53 to R$40.78) leaves room in how you read the outcome.

Key figures of CDW Corporation

How large is the market capitalisation of CDW Corporation (C1DW34)?
The market capitalisation of CDW Corporation is R$90.7B (≈ $17.4B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/E ratio of CDW Corporation (C1DW34)?
The price-to-earnings ratio of CDW Corporation is 16.3. Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What is the P/S ratio of CDW Corporation (C1DW34)?
The price-to-sales ratio of CDW Corporation is 0.78 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of CDW Corporation (C1DW34)?
Earnings per share at CDW Corporation are R$2.13 (price ÷ EPS = P/E 16.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of CDW Corporation (C1DW34)?
The dividend yield of CDW Corporation is 7.2% (payout 118%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of CDW Corporation (C1DW34)?
The net margin of CDW Corporation is 4.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of CDW Corporation (C1DW34)?
The return on equity (ROE) of CDW Corporation is 44.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of CDW Corporation (C1DW34)?
On an EBIT basis the return on assets of CDW Corporation is 11.9% (avg 4y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of CDW Corporation (C1DW34)?
The operating margin of CDW Corporation is 6.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at CDW Corporation (C1DW34)?
Revenue at CDW Corporation is growing +9.2% versus a year earlier (3y avg −1.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at CDW Corporation (C1DW34)?
Earnings per share at CDW Corporation are growing +7.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does CDW Corporation (C1DW34) generate?
The free cash flow of CDW Corporation is $1.1B (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does CDW Corporation (C1DW34) carry?
The net debt of CDW Corporation is $5.0B (fiscal year 2025, ≈ 4.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Continue in the live analysis

Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.

Open the live analysis →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.