返回排名列表

CDW Corporation (CDW)

NEUTRAL
TechnologyInformation Technology ServicesUnited States

基本面

60

价格

$141.44

市值

$17.16B

第一部分 · 这家公司值多少

概览

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.

盈利方式

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.

分部营收

Corporate42.1%

US private-sector business customers with more than 250 employees, CDW's largest and generally most profitable customer group.

Public38.1%

US government agencies plus education and healthcare institutions, which buy on longer cycles tied to budget calendars.

Other (UK and Canada)12.1%

CDW's operations outside the United States, extending the same reseller model to UK and Canadian customers.

Small Business7.7%

US private-sector business customers with up to 250 employees, generally smaller deal sizes and higher relative service needs.

护城河

规模效应 · 狭窄

CDW'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.

需求驱动因素

周期性

Demand 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.

主要风险

  • 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.

客户集中度

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.

看多理由

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.

看空理由

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.

分部数据来自2025财年信息来源: CDW Reports Fourth Quarter and Full Year 2025 Earnings

Written by the editors, published on 2026年8月18日

Direct competitors

Who this company fights with for the same customers

No editorial profile for this company yet

No competitor list for this company yet.

资产负债表与流动性

营收

$23.50B

最近12个月(截至2026/6/30)

净利润

$1.08B

最近12个月(截至2026/6/30)

自由现金流

$1.09B

股东权益合计

$2.61B

负债合计

$13.42B

流动比率

1.17

利息覆盖率

-

债务/EBITDA

3.06

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

合理估值

公允价值

$161.29

当前价格

$141.44

安全边际

+12.3%

公允价值区间

$113.26 - $209.31

估算方法

Analyst Target:$155.89
DCF:$233.21
PE-based:$106.79
Graham Growth:$182.45
EPV:$109.44
分析师共识:买入 (11B / 5H / 0S)
最近财报超预期:+2.92%

估值指标

市盈率(P/E)

15.95

ROE

40.9%

市净率(P/B)

6.78

P/FCF

19.26

毛利率

21.4%

ROIC

14.8%

盈利能力雷达图

Value Creation (Economic Moat)

ROIC

14.8%

WACC

7.1%

ROIC − WACC

+7.7 pp

ROIC exceeds the cost of capital — the company is creating value for shareholders.

基本面分析标准

通过(15)

  • EPS shows upward trend
  • Price CAGR 10.17%
  • ROIC 14.8%
  • P/FCF 19.26
  • 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

未通过(10)

  • Gross Margin 21.4%
  • P/B Ratio 6.78
  • 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 2.00
  • Net Margin Trend 4.6% vs 4.9%

不可用(2)

  • Dividend Payout NaN%
  • Interest Coverage

Piotroski F-评分

5/9

信号混杂:部分领域需关注

score
criteria

盈利质量

0.91

中等:利润与现金之间存在一定差距

股权稀释

-2.4%

正在回购股份,对股东友好

公司治理

管理团队

姓名职位年龄
Ms. Christine A. Leahy J.D.Chair of the Board, President & CEO60
Mr. Albert Joseph Miralles Jr.CFO & Executive VP of Enterprise Business Operations55
Ms. Elizabeth H. ConnellyExecutive VP & Chief Commercial Officer60
Mr. Mukesh KumarExecutive VP and Chief Services & Solutions Officer49
Mr. Peter Richard LocySenior VP, Controller & Chief Accounting Officer45
Dr. Sanjay SoodCTO & Senior VP-
Mr. Steven J O'BrienVice President of Investor Relations-
Mr. Frederick J. Kulevich J.D.Chief Legal Officer, Executive VP of Risk & Compliance and Corporate Secretary59
Sara GranackVice President of Corporate Communications & Reputation-
Mr. Anand J. RaoSenior VP and Chief Marketing Officer-

审计风险

1

董事会风险

6

薪酬风险

6

股东权利风险

4

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

Latest News

Recent headlines for CDW, sourced from Markets Gazette.

No recent news for CDW.