Three independent discounted-cash-flow-style models value CDW Corporation every trading day. 2 of 3 currently price CDW above its market price.
| Free Cash Flow model | $152.50 |
| Excess Profit model | $100.98 |
| Residual Earnings model | $166.16 |
| Dividend Discount model | $100.67 |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +15.6% |
| Net debt / EBITDA | 2.7× |
| Gross margin | +21.7% |
| Revenue CAGR | -1.9% |
| Cash conversion | 1.1× |
| Dividend yield | +1.9% |
| Buyback yield | +2.4% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open CDW in StockKitty