CDW Corporation (CDW)
Valor JustoFundamental
59
Preço
$128.16
Capitalização de Mercado
$17.43B
Parte 1 · Quanto vale a empresa
Visão Geral
CDW resells and configures IT hardware, software and services — laptops, servers, networking gear, cloud subscriptions and cybersecurity tools — sourced from major technology vendors and sold to businesses, schools, hospitals and government agencies across the US, UK and Canada. It does not manufacture anything: its value is sourcing, financing, configuring and supporting technology purchases that customers would otherwise have to manage themselves across dozens of vendors.
Como gera receita
CDW earns a margin on every device, license or service it resells, plus fees for configuration, financing and managed services layered on top. Its US business is split by customer type — large corporate accounts, small businesses, and public-sector buyers such as government, education and healthcare — each with different buying cycles and margins, while UK and Canada operations extend the same reseller model internationally. Volume rebates and incentive programmes from vendor partners are a meaningful part of gross profit.
Receita por segmento
US private-sector business customers with more than 250 employees, CDW's largest and generally most profitable customer group.
US government agencies plus education and healthcare institutions, which buy on longer cycles tied to budget calendars.
CDW's operations outside the United States, extending the same reseller model to UK and Canadian customers.
US private-sector business customers with up to 250 employees, generally smaller deal sizes and higher relative service needs.
Vantagem competitiva
Escala · EstreitaCDW's size gives it purchasing terms, financing capacity and a breadth of vendor relationships that smaller resellers cannot match, and public-sector and education customers value a single vendor that can source almost any technology product. But reselling is a business other large-scale competitors can replicate, and vendors themselves can sell direct, so the advantage is narrow rather than durable pricing power.
O que impulsiona a procura
CíclicoDemand tracks corporate and public-sector technology budgets, which expand in good years and are among the first line items businesses cut when conditions weaken. The public-sector segment is more insulated, buying on multi-year budget cycles rather than discretionary spend, which partly offsets swings in the corporate and small-business segments.
Principais riscos
- Vendor concentration and dependence — Results depend on maintaining favorable terms and volume incentives with a limited number of major technology vendors; a change in a vendor's distribution strategy, pricing or direct-sales push could materially affect margins.
- Supply chain and trade policy exposure — A large share of the products CDW sells are manufactured outside the US, mainly in Asia, so tariffs, trade restrictions or regional instability can disrupt the flow of product and raise costs.
- Gross margin volatility — Gross profit depends on factors CDW does not fully control, including vendor product costs, price protection and the availability of purchase incentives, which can fluctuate materially.
- Public-sector budget cycles — The Public segment depends on government, education and healthcare budget cycles, so funding delays or cuts at that level can push out or shrink orders.
Concentração de clientes
CDW serves a large, diversified base of business and public-sector customers with no single customer representing a material share of sales; its concentration risk instead runs through a relatively small number of large technology vendors.
Os argumentos a favor
Buyers point to CDW's scale, breadth of vendor relationships and diversified customer base across corporate, small business and public-sector accounts as a durable position in a fragmented reseller market that keeps growing with overall IT spending.
Os argumentos contra
Sellers worry that vendors expanding direct sales, thin and volatile gross margins tied to incentive programmes outside CDW's control, and cyclical corporate technology budgets leave limited room for the business to differentiate on anything but scale.
Written by the editors, published on 18 de agosto de 2026
Direct competitors
Who this company fights with for the same customers
Generated on 18 de setembro de 2026 with claude-haiku-4-5 — shared with all users
The closest listed peer: it resells the same hardware, software and cloud subscriptions and sells the same integration and managed services to mid-market, enterprise and public-sector customers in North America, and its own 10-K names CDW as a competitor.
Private US reseller of comparable scale that competes with CDW on the same large software licensing renewals and device fleets for corporate and government accounts.
Private integrator that competes for the same enterprise and public-sector infrastructure projects, and since acquiring Softchoice in March 2025 also for the same software and cloud reselling business in North America.
Listed US reseller serving the same small-business, corporate and education customers with the same catalogue of IT products and deployment services, though at a much smaller scale.
Listed provider that bids on the same mid-market and state-and-local-government technology deals, combining product resale with professional and managed services as CDW does.
Private US integrator competing for the same enterprise networking, security and cloud engagements, where the customer chooses one partner to both supply and deploy the technology.
Balanço & Liquidez
Receita
$23.50B
Últimos 12 meses (até 30/06/2026)
Resultado Líquido
$1.08B
Últimos 12 meses (até 30/06/2026)
Fluxo de Caixa Livre
$1.09B
Capital Próprio Total
$2.61B
Passivo Total
$13.42B
Rácio de Liquidez
1.17
Cobertura de Juros
-
Dívida/EBITDA
3.06
Resultados Por Ação
Receita & Resultado Líquido
Fluxo de Caixa Livre
Decomposição dos Resultados
Demonstração histórica
Margens ao longo do tempo
A dívida ao longo do tempo
Quanto pesa a dívida
Grelha do crescimento
Crescimento — Receitas
Estimativa de Valor Justo
Valor Justo
$160.16
Preço Atual
$128.16
Margem de Segurança
+20.0%
Intervalo de Valor Justo
$113.31 - $207.01
Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.
Métodos de Estimativa
Métricas de Avaliação
Rácio P/E
15.42
ROE
40.9%
Rácio P/B
6.56
P/FCF
18.63
Margem Bruta
21.4%
ROIC
14.8%
Radar de Rentabilidade
Criação de Valor (Vantagem Competitiva)
ROIC
14.8%
WACC
7.3%
ROIC − WACC
+7.5 pp
O ROIC supera o custo do capital — a empresa está a criar valor para os acionistas.
Critérios de Análise Fundamental
Aprovado (15)
- EPS shows upward trend
- Price CAGR 10.87%
- ROIC 14.8%
- P/FCF 18.63
- Operating Margin 7.1%
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Debt/EBITDA
- Return on Tangible Assets
- ROE 42.6%
- Analyst Consensus 69% Buy
- Earnings Quality (OCF/NI) 0.91
- Share Dilution -2.4%
- Piotroski F-Score 5/9
Reprovado (10)
- Gross Margin 21.4%
- P/B Ratio 6.56
- Debt/Equity ratio
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- Revenue Growth 5Y 4.0%
- Earnings Surprise avg 2.1%
- PEG Ratio 2.06
- Net Margin Trend 4.6% vs 4.9%
Indisponível (2)
- Dividend Payout NaN%
- Interest Coverage
Piotroski F-Score
Sinais mistos: algumas áreas requerem atenção
Qualidade dos Resultados
Moderada: alguma diferença entre lucros e caixa
Diluição de Ações
A recomprar ações. Favorável ao acionista
Participações institucionais
Governação
Equipa Executiva
| Nome | Cargo | Idade |
|---|---|---|
| Ms. Christine A. Leahy J.D. | Chair of the Board, President & CEO | 60 |
| Mr. Albert Joseph Miralles Jr. | CFO & Executive VP of Enterprise Business Operations | 55 |
| Ms. Elizabeth H. Connelly | Executive VP & Chief Commercial Officer | 60 |
| Mr. Mukesh Kumar | Executive VP and Chief Services & Solutions Officer | 49 |
| Mr. Peter Richard Locy | Senior VP, Controller & Chief Accounting Officer | 45 |
| Mr. Steven J O'Brien | Vice President of Investor Relations | - |
| Mr. Frederick J. Kulevich J.D. | Chief Legal Officer, Executive VP of Risk & Compliance and Corporate Secretary | 59 |
| Sara Granack | Vice President of Corporate Communications & Reputation | - |
| Mr. Anand J. Rao | Senior VP and Chief Marketing Officer | - |
| Mr. Michael S. Drory J.D. | Senior Vice President of Digital, Strategy & Corporate Development | - |
Risco de Auditoria
1
Risco do Conselho
6
Risco de Remuneração
6
Risco dos Direitos dos Acionistas
4
Parte 2 · O preço e o momento de entrar
Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.
Documentos
- Ver documento
Relatório anual (10-K)
Uma visão anual do negócio, dos resultados financeiros e dos riscos da empresa.
Arquivado em 2026-02-20
- Ver documento
Relatório trimestral (10-Q)
Uma atualização sobre o desempenho financeiro dos últimos três meses.
Arquivado em 2026-08-05
- Ver documento
Relatório de fato relevante (8-K)
Um aviso sobre um fato relevante, como uma mudança na liderança ou um grande anúncio.
Arquivado em 2026-09-21
via SEC EDGAR
Histórico de Resultados
via SEC EDGAR
Latest News
Recent headlines for CDW, sourced from Markets Gazette.