CDW (STU:CDW) Cyclically Adjusted FCF per Share: €7.11 (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.

STU:CDW CDW Corp STU:CDW
84 GF Score
Price €127.30
GF Value €182.50
Valuation Significantly Undervalued
! 7 Warning Signs
View Full Analysis

What is CDW Cyclically Adjusted FCF per Share?

CDW STU:CDW -1.93% 84 Cyclically Adjusted FCF per Share is €7.11 as of Jun. 2026. GuruFocus rates STU:CDW with a GF Score™ of 84/100 and a GF Value™ of €182.50 (Significantly Undervalued). The stock has 7 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 €-0.547. 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 €7.11 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 (2026-09-22), CDW's current stock price is €127.30. CDW's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was €7.11. CDW's Cyclically Adjusted Price-to-FCF of today is 17.90.

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  (STU: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
=127.30/7.111
=17.90

* 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 3.64 4.52 5.46 6.18 6.94

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 6.60 6.71 7.00 6.98 7.11

STU:CDW vs LDOS, BR, 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.


STU:CDW
84GF Score
CDW Corp STU: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)
=-0.547/333.9520*333.9520
=-0.547

Current CPI (Jun. 2026) = 333.9520.

CDW Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.945 241.428 1.307
201612 0.557 241.432 0.770
201703 2.019 243.801 2.766
201706 -0.127 244.955 -0.173
201709 0.101 246.819 0.137
201712 1.708 246.524 2.314
201803 1.084 249.554 1.451
201806 0.538 251.989 0.713
201809 1.439 252.439 1.904
201812 1.623 251.233 2.157
201903 1.375 254.202 1.806
201906 0.840 256.143 1.095
201909 1.470 256.759 1.912
201912 1.149 256.974 1.493
202003 1.238 258.115 1.602
202006 1.374 257.797 1.780
202009 0.968 260.280 1.242
202012 3.116 260.474 3.995
202103 1.879 264.877 2.369
202106 -0.103 271.696 -0.127
202109 1.647 274.310 2.005
202112 0.835 278.802 1.000
202203 2.214 287.504 2.572
202206 2.572 296.311 2.899
202209 2.444 296.808 2.750
202212 1.423 296.797 1.601
202303 2.265 301.836 2.506
202306 1.241 305.109 1.358
202309 2.877 307.789 3.122
202312 3.518 306.746 3.830
202403 2.781 312.332 2.974
202406 0.838 314.175 0.891
202409 2.009 315.301 2.128
202412 2.379 315.605 2.517
202503 1.853 319.799 1.935
202506 0.755 322.561 0.782
202509 1.859 324.800 1.911
202512 2.623 324.054 2.703
202603 1.640 330.213 1.659
202606 -0.547 333.952 -0.547

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 €7.11 mean?
CDW (STU:CDW) has a Cyclically Adjusted FCF per Share of €7.11 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 €7.11. Overall, CDW has a GF Score™ of 84/100 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 LDOS and BR?
CDW's Cyclically Adjusted FCF per Share of €7.11 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 €7.11. 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 (STU:CDW) is currently considered Significantly Undervalued. The stock's GF Value™ is €182.50, compared to a current price of €127.30 — trading 30.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €7.11. CDW's overall GF Score™ is 84/100 with 7 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 (STU:CDW), the current Cyclically Adjusted FCF per Share is €7.11 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 (STU:CDW) Overvalued in 2026?

Based on GuruFocus' analysis, CDW stock appears to be undervalued. The current stock price of €127.30 is trading 30.2% below its estimated GF Value™ of €182.50. GuruFocus considers CDW to be Significantly Undervalued.

Key valuation signals for STU:CDW:

  • Cyclically Adjusted FCF per Share: €7.11
  • GF Value™: €182.50 vs. price of €127.30 (30.2% below fair value)
  • GF Score™: 84/100 with 7 warning signs

No single metric tells the full story. See the STU: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 solutions to business, government, education, and healthcare customers, primarily in the United States, with additional operations in the United Kingdom and Canada. The company offers hardware and software products alongside integrated IT services, including cloud, hybrid infrastructure, digital experience, and security solutions. It organizes its operations into Corporate, Small Business, Public, and Other segments. The Corporate and Small Business segments serve US private-sector customers, while the Public segment serves government agencies and education and healthcare institutions. CDW generates revenue mainly through product sales and increasingly through services and solutions, supported by relationships with major technology vendors and a direct sales force, telesales, and e-commerce channels. The Corporate segment accounts for the largest share of revenue, and the United States remains its dominant market.
84GF Score

Get the complete analysis for STU:CDW

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

€127.30
Price
€182.50
GF Value