CDW Corporation (CDW) DCF Valuation

Avaliação DCF CDW Corporation (CDW)

US | Technology | Information Technology Services | NASDAQ
CDW Corporation (CDW) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

CDW Corporation (CDW) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Projetado para precisão, nossa calculadora CDW DCF permite avaliar a avaliação da CDW Corporation (CDW) usando dados financeiros do mundo real, fornecendo flexibilidade abrangente para modificar todos os parâmetros principais para projeções aprimoradas.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 18,467.5 20,820.8 23,748.7 21,376.0 20,998.7 21,788.7 22,608.5 23,459.1 24,341.7 25,257.6
Revenue Growth, % 0 12.74 14.06 -9.99 -1.77 3.76 3.76 3.76 3.76 3.76
EBITDA 1,588.2 1,642.2 2,018.1 1,947.8 1,651.3 1,828.6 1,897.3 1,968.7 2,042.8 2,119.7
EBITDA, % 8.6 7.89 8.5 9.11 7.86 8.39 8.39 8.39 8.39 8.39
Depreciation 425.0 191.0 291.0 270.7 1.4 249.1 258.5 268.2 278.3 288.8
Depreciation, % 2.3 0.91735 1.23 1.27 0.00666708 1.14 1.14 1.14 1.14 1.14
EBIT 1,163.2 1,451.2 1,727.1 1,677.1 1,649.9 1,579.4 1,638.8 1,700.5 1,764.5 1,830.9
EBIT, % 6.3 6.97 7.27 7.85 7.86 7.25 7.25 7.25 7.25 7.25
Total Cash 1,410.2 258.1 315.2 588.7 717.7 713.6 740.4 768.3 797.2 827.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,592.1 4,499.4 4,703.4 5,038.0 5,645.7
Account Receivables, % 19.45 21.61 19.8 23.57 26.89
Inventories 760.0 927.6 800.2 668.1 605.3 782.1 811.6 842.1 873.8 906.6
Inventories, % 4.12 4.46 3.37 3.13 2.88 3.59 3.59 3.59 3.59 3.59
Accounts Payable 2,088.4 3,114.2 2,821.3 2,881.0 3,381.3 2,951.3 3,062.4 3,177.6 3,297.1 3,421.2
Accounts Payable, % 11.31 14.96 11.88 13.48 16.1 13.55 13.55 13.55 13.55 13.55
Capital Expenditure -158.0 -100.0 -127.8 -148.2 -122.6 -137.3 -142.5 -147.8 -153.4 -159.2
Capital Expenditure, % -0.85556 -0.48029 -0.53813 -0.6933 -0.58385 -0.63023 -0.63023 -0.63023 -0.63023 -0.63023
Tax Rate, % 24.91 24.91 24.91 24.91 24.91 24.91 24.91 24.91 24.91 24.91
EBITAT 915.1 1,105.5 1,293.8 1,277.1 1,238.9 1,203.5 1,248.8 1,295.7 1,344.5 1,395.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,081.6 1,147.4 1,087.5 1,256.8 1,073.1 1,503.1 1,263.9 1,311.4 1,360.8 1,412.0
WACC, % 7.47 7.45 7.44 7.45 7.44 7.45 7.45 7.45 7.45 7.45
PV UFCF
SUM PV UFCF 5,557.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,440
Terminal Value 26,421
Present Terminal Value 18,446
Enterprise Value 24,003
Net Debt 5,488
Equity Value 18,515
Diluted Shares Outstanding, MM 135
Equity Value Per Share 136.94

What You Will Get

  • Real CDW Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess CDW’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Real-Life CDW Data: Pre-filled with CDW Corporation’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based CDW DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates CDW Corporation's intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation variations.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis decisions.

Why Choose This Calculator for CDW Corporation (CDW)?

  • Designed for Experts: A sophisticated tool favored by financial analysts, CFOs, and business consultants.
  • Accurate Data: CDW’s historical and projected financial information is preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Detailed, step-by-step instructions make the process straightforward.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling CDW stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for CDW.
  • Consultants: Deliver professional valuation insights on CDW to clients quickly and accurately.
  • Business Owners: Understand how large companies like CDW are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to CDW.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled CDW historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for CDW.
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.