CDW

SELL

CDW Corporation

Technology · Rank #274 · Analyzed Jul 13, 2026

$144.39

Current Price

$92.00

Intrinsic Value

-36.3%

Upside/Downside

2/10

Score

2/5

Quality

Analysis Summary

Valuation Consensus0/2 methods agree

Quality Score2/5.0

Framework RatingSELL

Price vs Intrinsic ValueOvervalued by 36.3%

Fair Value Range

Low$70.84

Base (IV)$92.00

High$111.92

Entry Points

Conservative$49.59

Moderate$70.84

Aggressive$64.40

Quality & Moat Breakdown

Return on Equity44.2% → 1.0/1.0

Debt LevelD/E 241 → 0/1.0

Revenue QualityGrowth 7.0%, margin Δ-0.3% +recovery → 1.0/1.0

Moat Strength2.0/5 → 0/1.0

Profit Margins4.7% → 0/1.0

Methodology

This analysis uses a unified valuation framework combining three methods, Discounted Cash Flow (3-scenario), Earnings Power Value, and Asset Valuation, with a quality scoring overlay. A stock needs 2/3 valuation methods to agree and a quality score ≥ 3.5/5 for a BUY rating.

Learn how this framework works →

This is a personal analysis tool, not financial advice. Do your own research before making investment decisions.