CDW Corporation (CDW) Revenue-to-Profit Sankey Flow & SEC XBRL Financials

$165.20 +1.56% NASDAQ • Public Delayed / 60s Snapshot

CDW Corporation (CDW) carries a Roarable Rating of C+ (Hold) with 68/100 RQD Confidence. The underlying business is intact, so current owners don’t need to panic-sell—but mixed big-money flow or rich pricing means new buyers can afford to wait for either a pullback or a B-or-higher upgrade.

ROARABLE C+ • HOLD / WATCH Cap $20.65B
INTERACTIVE SCENARIO DECK:
🛡️ Portfolio Crash X-Ray
RQD QUANT TACHOMETERHOLD / WATCH • C+
025507510068
2-of-3 JEV AI Jury Bullish
Cash
SEC
Whale
5-PILLAR SNOWFLAKE RADARRw C · Rk B
Cash (16)Whales (10)SEC (16)Macro (14)CEO (12)
Each axis scored 0–20
12M PRICE TARGET CONE+4.5% Base Target
$204 Bull$173 Base$135 Bear
🔴 SUNDAY NIGHT PREP • 7:00 PM ET
WHALE OPTIONS TUG-OF-WAR:56% Call Buyers ($2.5M)
44% PutsMax Pain: $162.00
VISUAL REVENUE-TO-PROFIT SANKEY WATERFALL • FY 2025 (10-K)

How CDW Turns Every Dollar of Sales Into Real Bottom-Line Profit

Free Cash Flow:$1.09B (4.9% FCF Margin)
Revenue$22.42BGross Profit $4.87B (21.7%)Cost of Sales $17.55BOp Profit $1.66B (7.4%)OpEx (R&D/SG&A) $3.22BNet Profit$1.07B (4.8%)Tax/Other $589.0M

Multi-Year SEC EDGAR XBRL Revenue, Net Profit & Free Cash Flow Trajectory

■ Revenue■ Net Profit■ Free Cash Flow
FY23
Rev $21.38B
FY24
Rev $21.00B
FY25
Rev $22.42B
Fiscal YearRevenueGross MarginOp MarginNet ProfitFree Cash FlowROIC %
FY 2025$22.42B21.7%7.4%$1.07B$1.09B19.8%
FY 2024$21.00B21.9%7.9%$1.08B$1.15B17.5%
FY 2023$21.38B44%7.9%$1.10B$636.8M8.6%
🔴 SUNDAY NIGHT PREP • 7:00 PM ETHosted Live by Perry Belcher & Guest Forensic Quant Desk

Red-Light Warning Desk: How Pros Profit When Overhyped Stocks Crack (Featuring CDW)

  • ✓Live walkthrough of CDW's RQD Radar, SEC cash-conversion gap & downside levels
  • ✓3 asymmetric Bear/Hedge setups institutions use when 10-year yields stay elevated
  • ✓Includes instant 24/7 email alert whenever any of your stocks flip to Red
RQD INSIDER CLUB UPGRADE$49/YEAR
Want Plain-English AI Custom Indicators, Daily Pro Trader Video Clips & SMS Crash Alerts?
CDW // CANDLESTICK & AUTO-TRENDLINE WORKSTATION6M: +12.33%📐 HORIZONTAL RANGE
2026-10-30O $156.2H $158.8L $144.3C $153.8VOL 2.44M
RES: $167.3SUP: $125.3SMA50: $147.1SMA200: $133.1
$171.0$151.0$130.9$110.9$90.91RES $167.3SUP $125.3$153.82026-04-302026-06-152026-07-312026-09-162026-10-30
PRIMARY-SOURCE FORENSICS, SECOND-ORDER LINKS & AI ANALYST DESK

CDW Dilution Monitor, Expectations Hurdle, Butterfly Connections & Policy Exposure

Share Count & Dilution Monitor (#25)

Multi-year comparable XBRL diluted share count not disclosed (ETF or recent listing).

Reverse-DCF Expectations Hurdle (#30)
12.8%/yr Implied 5Y Growth

vs. +6.8% actual YoY revenue growth (assuming 9.25% cost of equity & 16.5x terminal multiple).

Ellis Vennor Setup Ledger (#33)

No active Ellis Vennor swing setup published on CDW today. View full Setup Ledger →

🦋 Documented & Second-Order Butterfly Connections Open Graph →

No direct multi-tier Butterfly edges indexed yet for CDW. Explore sector supply chains on /butterfly.

AI Analyst Theses, Washington Policy & Company Video
🎬 No recent verified company-specific video clip queued for CDW today (we never pad ticker pages with unrelated generic clips). Browse Macro Video Desk →

CDW Investor FAQ & Complete 8-Part Research Index

100% OPEN ACCESS • SEC EDGAR × CBOE × FRED

How profitable is CDW Corporation (CDW)?

In FY 2025 (10-K), CDW converted $22.4B of revenue into a 21.7% gross margin, 7.4% operating margin, and $1.1B in free cash flow (4.9% FCF margin).