Last Update 23 Mar 26

Fair value Decreased 7.31%

CDW: Software And Services Mix Will Sustain Earnings Power Despite Lower Street Expectations

Analysts have trimmed CDW's fair value estimate from $180.60 to $167.40. This change reflects recent reductions in Street price targets and updated expectations for revenue growth, profit margins, and future P/E multiples.

Analyst Commentary

Recent Street research on CDW has centered on lower price targets and at least one downgrade, all of which fed into the reduced fair value estimate. These updates focus on how near term execution, growth expectations, and valuation multiples line up with the current share price.

Bullish Takeaways

Bullish analysts still see CDW as a scaled player in IT solutions, which can support earnings power over time even as price targets are revised.
Some view recent target cuts, such as the US$10 reduction at JPMorgan, as primarily a reset of valuation multiples rather than a change in the long term business profile.
The clustering of updated views in a short window can help clear up uncertainty, giving investors a fresher sense of how CDW's growth and margin outlook is being framed.
For investors focused on execution, the consistency of coverage by larger firms is seen as a sign that CDW remains a relevant name on the Street's radar.

Bearish Takeaways

Bearish analysts have reduced price targets by US$4 to US$20, which signals more cautious assumptions around revenue growth, profitability, or the level of P/E they are comfortable assigning.
The downgrade at Morgan Stanley underlines concerns that recent performance and near term growth expectations may not fully support prior target levels.
Lower targets from multiple firms in close succession suggest a more conservative stance on CDW's ability to deliver against earlier forecasts for both top line and margins.
With the fair value estimate now at US$167.40, the Street appears more guarded on how much investors should pay for CDW's earnings stream, especially if execution or demand trends fall short of prior views.

What's in the News

From October 1, 2025 to December 31, 2025, CDW repurchased 1,100,000 shares for US$159.94 million, representing 0.84% of its shares. (Key Developments)
Since the share repurchase program announced on November 6, 2014, CDW has completed buybacks totaling 56,600,000 shares, or 37.74%, for US$5,823.45 million. (Key Developments)
The most recent tranche update indicates that the multi year buyback program has now reached its full planned size, based on the completed 56,600,000 share repurchase figure. (Key Developments)

Valuation Changes

Fair Value: trimmed from $180.60 to $167.40, a reduction of about 7% in the updated model.
Discount Rate: adjusted slightly lower from 9.41% to 9.36%, indicating only a small change in required return assumptions.
Revenue Growth: revised marginally lower from 3.59% to 3.52%, reflecting a modest reset in forward growth expectations.
Net Profit Margin: inched higher from 5.60% to 5.74%, signaling slightly stronger profitability assumptions despite softer growth.
Future P/E: reduced from 21.17x to 18.57x, pointing to a meaningfully lower valuation multiple applied to expected earnings.

2 views

Key Takeaways

Growing demand for AI, cloud, and cybersecurity is driving higher revenue and larger, more stable deal sizes for CDW.
Expanded services and disciplined capital allocation are boosting recurring revenue, margins, and resilient long-term earnings growth.
Shifting funding, lower-margin deals, limited operating leverage, intense competition, and macroeconomic uncertainties pose risks to revenue growth and sustained profitability.

Catalysts

About CDW

Provides information technology (IT) solutions in the United States, the United Kingdom, and Canada.What are the underlying business or industry changes driving this perspective?

Accelerating adoption of AI, cloud, and cybersecurity solutions, as reflected in growing customer demand for AI consulting, managed cloud services, and comprehensive security projects, is positioning CDW to drive higher revenue and capture larger, stickier deal sizes in future quarters.
Expansion of CDW's software, professional, and managed services capabilities-now core to both strategy and recent M&A focus-continues to elevate recurring revenue and expand margins, supporting resilient long-term earnings growth.
Sustained digital transformation and hybrid IT investments across commercial, healthcare, international, and state/local government clients are broadening CDW's addressable market and dampening exposure to cyclical volatility, driving revenue stability and increasing the company's premium over baseline IT market growth rates.
Customer diversification and full-stack offerings are allowing CDW to capitalize on the proliferation of connected devices, complex infrastructure refresh cycles, and mission-critical IT upgrades-trends that are expected to underpin double-digit growth in software, client devices, networking, and storage revenues.
CDW's disciplined capital allocation, continued buybacks, and focus on expense leverage provide further room for efficiency gains and accretive shareholder returns, supporting EPS and free cash flow growth as secular IT spend increases.

CDW Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?

Analysts are assuming CDW's revenue will grow by 3.5% annually over the next 3 years.
Analysts assume that profit margins will increase from 4.8% today to 5.7% in 3 years time.
Analysts expect earnings to reach $1.4 billion (and earnings per share of $11.63) by about March 2029, up from $1.1 billion today. The analysts are largely in agreement about this estimate.
In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 18.6x on those 2029 earnings, up from 14.5x today. This future PE is lower than the current PE for the US Electronic industry at 28.5x.
Analysts expect the number of shares outstanding to decline by 2.04% per year for the next 3 years.
To value all of this in today's terms, we will use a discount rate of 9.36%, as per the Simply Wall St company report.

Risks

What could happen that would invalidate this narrative?

Changes in federal and education funding, including the expiration of stimulus funds and new regulatory or funding pressures, are expected to create ongoing headwinds in these key end markets, potentially leading to declining revenue and muted earnings growth.
Gross margin has declined year-over-year due to a higher mix of large enterprise deals and a shift in product and customer mix toward lower-margin hardware and away from high-margin "netted down" revenues, which could pressure net margins if the trend continues.
The company's expense base is currently geared toward higher gross profit growth, but with recent quarters' profit growth coming in lighter than expected, operating leverage may be limited and adjusted EPS growth could decelerate, impacting earnings performance.
Competitive intensity in transactional hardware and potential commoditization, as noted in the context of large enterprise deals coming at lower margins, could lead to sustained price competition and further compress sector-wide net margins.
Persistent macroeconomic uncertainties, including potential recessionary conditions, higher inflation, increased geopolitical unrest, and changes to tariffs, have not been factored into the forecast and present risks that could impact both revenue growth and profitability.

Valuation

How have all the factors above been brought together to estimate a fair value?

The analysts have a consensus price target of $167.4 for CDW based on their expectations of its future earnings growth, profit margins and other risk factors.
However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $195.0, and the most bearish reporting a price target of just $142.0.
In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be $24.9 billion, earnings will come to $1.4 billion, and it would be trading on a PE ratio of 18.6x, assuming you use a discount rate of 9.4%.
Given the current share price of $120.27, the analyst price target of $167.4 is 28.2% higher.
We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on CDW?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Healthcare and Commercial Gains Will Drive Earnings Momentum Amid Education Weakness