Valuation CDW Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 04/06/2026			5-day change	1st Jan Change
2,413.00 ^MXN	-29.03%		0.00%	-29.03%

05-29	CDW Insider Bought Shares Worth $2,005,740, According to a Recent SEC Filing	MT
05-27	CDW Shares Rise After JPMorgan Upgrade	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,793	24,178	30,452	23,193	17,732	16,400	-	-
Change	-	-13.01%	25.95%	-23.84%	-23.55%	-7.52%	-	-
Enterprise Value (EV) ¹	34,394	29,786	35,508	28,533	22,743	21,335	20,850	20,495
Change	-	-13.4%	19.21%	-19.64%	-20.29%	-6.19%	-2.27%	-1.7%
P/E	29.1x	22x	28.1x	21.8x	16.9x	14.4x	13x	11.6x
PBR	39.1x	15.3x	14.9x	9.85x	6.76x	5.75x	4.91x	4.21x
PEG	-	1.4x	-76.15x	-13.58x	12.24x	1.4x	1.2x	1x
Capitalization / Revenue	1.33x	1.02x	1.42x	1.1x	0.79x	0.7x	0.68x	0.66x
EV / Revenue	1.65x	1.25x	1.66x	1.36x	1.01x	0.91x	0.86x	0.83x
EV / EBITDA	19.7x	13.7x	16.5x	12.8x	10.7x	9.78x	8.99x	8.63x
EV / EBIT	20.9x	14.5x	17.4x	14.7x	11.4x	10.3x	9.4x	8.87x
EV / FCF	50.2x	20.2x	24.5x	24.7x	20.9x	18.7x	15.5x	-
FCF Yield	1.99%	4.95%	4.08%	4.05%	4.78%	5.36%	6.46%	-
Dividend per Share ²	1.8	2.09	2.39	2.485	2.505	2.55	2.655	2.657
Rate of return	0.88%	1.17%	1.05%	1.43%	1.84%	1.99%	2.07%	2.07%
EPS ²	7.04	8.13	8.1	7.97	8.08	8.899	9.86	11.06
Distribution rate	25.6%	25.7%	29.5%	31.2%	31%	28.7%	26.9%	24%
Net sales ¹	20,821	23,749	21,376	20,999	22,424	23,342	24,192	24,777
EBITDA ¹	1,742	2,173	2,155	2,222	2,122	2,182	2,319	2,375
EBIT ¹	1,645	2,050	2,039	1,947	1,997	2,077	2,218	2,311
Net income ¹	988.6	1,114	1,104	1,078	1,067	1,146	1,267	1,412
Net Debt ¹	6,600	5,608	5,056	5,339	5,011	4,935	4,451	4,096
Reference price ²	204.78	178.58	227.32	174.04	136.20	128.37	128.37	128.37
Nbr of stocks (in thousands)	135,723	135,391	133,960	133,264	130,194	127,753	-	-
Announcement Date	09/02/22	08/02/23	07/02/24	05/02/25	04/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEREBRAS SYSTEMS INC.	-57.4x	59.98x	-314.55x	-	51.54B
UNISPLENDOUR CORPORATION LIMITED	31.73x	0.86x	20.22x	0.33%	11.61B
MOBILEYE GLOBAL INC.	-1.67x	2.96x	20.27x	-.--%	7.12B
TATA TECHNOLOGIES LIMITED	37.58x	4.52x	25.98x	1.84%	3.25B
HANSHOW TECHNOLOGY CO., LTD.	34.2x	-	-	0.27%	2.8B
DIEBOLD NIXDORF, INCORPORATED	18.68x	0.86x	6.46x	-	2.9B
Average	10.52x	13.83x	-48.32x	0.61%	13.21B
Weighted average by Cap.	-29.41x	41.08x	-205.82x	0.43%