CDW (MEX:CDW) Cyclically Adjusted FCF per Share: MXN136.99 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:CDW CDW Corp MEX:CDW
59 GF Score
Price MXN2,309.00
GF Value MXN3,609.22
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is CDW Cyclically Adjusted FCF per Share?

CDW MEX:CDW 59 Cyclically Adjusted FCF per Share is MXN136.99 as of Jun. 2026. GuruFocus rates MEX:CDW with a GF Score™ of 59/100 and a GF Value™ of MXN3,609.22 (Significantly Undervalued). The stock has 2 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

CDW's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN-11.313. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN136.99 for the trailing ten years ended in Jun. 2026.

During the past 12 months, CDW's average Cyclically Adjusted FCF Growth Rate was 8.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 14.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 16.50% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 14.70% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of CDW was 21.80% per year. The lowest was -4.50% per year. And the median was 11.35% per year.

As of today (2026-08-23), CDW's current stock price is MXN2309.00. CDW's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN136.99. CDW's Cyclically Adjusted Price-to-FCF of today is 16.86.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of CDW was 51.97. The lowest was 13.14. And the median was 34.29.


CDW  (MEX:CDW) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

CDW's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2309.00/136.99
=16.86

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of CDW was 51.97. The lowest was 13.14. And the median was 34.29.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


CDW Cyclically Adjusted FCF per Share Related Terms


CDW Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for CDW's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

CDW Cyclically Adjusted FCF per Share Chart

CDW Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 81.48 113.78 86.64 146.57 193.96

CDW Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 138.98 158.81 193.96 218.29 136.99

MEX:CDW vs BR, LDOS, FIS: Cyclically Adjusted FCF per Share Comparison

For the Information Technology Services subindustry, CDW's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


CDW Cyclically Adjusted Price-to-FCF vs Software Industry

For the Software industry and Technology sector, CDW's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where CDW's Cyclically Adjusted Price-to-FCF falls into.


MEX:CDW
59GF Score
CDW Corp MEX:CDW
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CDW Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, CDW's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=-11.313/333.9520*333.9520
=-11.313

Current CPI (Jun. 2026) = 333.9520.

CDW Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 19.992 241.428 27.654
201612 10.428 241.432 14.424
201703 40.515 243.801 55.496
201706 -1.239 244.955 -1.689
201709 4.775 246.819 6.461
201712 40.000 246.524 54.186
201803 24.212 249.554 32.400
201806 11.797 251.989 15.634
201809 30.449 252.439 40.281
201812 34.971 251.233 46.485
201903 30.293 254.202 39.797
201906 17.823 256.143 23.237
201909 31.745 256.759 41.289
201912 23.620 256.974 30.696
202003 31.976 258.115 41.371
202006 34.903 257.797 45.214
202009 28.834 260.280 36.995
202012 75.606 260.474 96.934
202103 46.267 264.877 58.333
202106 -2.458 271.696 -3.021
202109 38.956 274.310 47.426
202112 16.986 278.802 20.346
202203 49.450 287.504 57.439
202206 52.648 296.311 59.336
202209 43.913 296.808 49.408
202212 30.004 296.797 33.760
202303 43.809 301.836 48.470
202306 23.757 305.109 26.003
202309 54.500 307.789 59.133
202312 62.780 306.746 68.348
202403 50.094 312.332 53.562
202406 16.077 314.175 17.089
202409 45.029 315.301 47.693
202412 49.181 315.605 52.040
202503 39.890 319.799 41.655
202506 18.971 322.561 19.641
202509 41.546 324.800 42.717
202512 54.582 324.054 56.249
202603 34.589 330.213 34.981
202606 -11.313 333.952 -11.313

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN136.99 mean?
CDW (MEX:CDW) has a Cyclically Adjusted FCF per Share of MXN136.99 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on CDW and its competitors.
Is CDW's Cyclically Adjusted FCF per Share too high?
CDW's current Cyclically Adjusted FCF per Share is MXN136.99. Overall, CDW has a GF Score™ of 59/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does CDW's Cyclically Adjusted FCF per Share compare to BR and LDOS?
CDW's Cyclically Adjusted FCF per Share of MXN136.99 can be compared against companies in the Software industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Software company?
A good Cyclically Adjusted FCF per Share depends on the Software industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on CDW and its competitors. CDW's current Cyclically Adjusted FCF per Share is MXN136.99. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CDW stock overvalued right now?
Based on GuruFocus' analysis, CDW (MEX:CDW) is currently considered Significantly Undervalued. The stock's GF Value™ is MXN3,609.22, compared to a current price of MXN2,309.00 — trading 36% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN136.99. CDW's overall GF Score™ is 59/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For CDW (MEX:CDW), the current Cyclically Adjusted FCF per Share is MXN136.99 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is CDW (MEX:CDW) Overvalued in 2026?

Based on GuruFocus' analysis, CDW stock appears to be undervalued. The current stock price of MXN2,309.00 is trading 36% below its estimated GF Value™ of MXN3,609.22. GuruFocus considers CDW to be Significantly Undervalued.

Key valuation signals for MEX:CDW:

  • Cyclically Adjusted FCF per Share: MXN136.99
  • GF Value™: MXN3,609.22 vs. price of MXN2,309.00 (36% below fair value)
  • GF Score™: 59/100 with 2 warning signs

No single metric tells the full story. See the MEX:CDW stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


CDW Business Description

Address 200 North Milwaukee Avenue, Vernon Hills, IL, USA, 60061
CDW Corp is a multi-brand provider of information technology (IT) solutions to businesses, government, education, and healthcare customers in the United States, the United Kingdom, and Canada. The company's offerings range from hardware and software products to integrated IT solutions and services, including on-premise and cloud capabilities across hybrid infrastructure, digital experience, and security. Its reportable segments are Corporate, Small Business, Public, and Other. The Corporate and Small Business segments serve US private sector business customers, while the Public segment consists of government agencies and education and healthcare institutions in the US. The Corporate segment generates the majority of its revenue in the United States.
59GF Score

Get the complete analysis for MEX:CDW

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN2,309.00
Price
MXN3,609.22
GF Value