CDW Corp (CDW) is slightly undervalued and Wipro Ltd ADR (WIT) is slightly undervalued.
Against our estimates of intrinsic value, CDW trades at the wider discount: a margin of safety of +11%, against +7% for WIT.
Values as of the 19 Oct 2026 close.
Discounting its cash flows at 8.7% (average of 3 methods) values the shares at $172.45; the price of $152.65 is 11% below that value, and 77% of that value comes from beyond year five.
Leak Score 63/100 on 12 of 12 signals
Discounting its cash flows at 9.5% (average of 3 methods) values the shares at $2.07; the price of $1.93 is 7% below that value, and 73% of that value comes from beyond year five.
Leak Score 55/100 on 11 of 12 signals
| Metric | CDW | WIT |
|---|---|---|
| Verdict | Slightly undervalued | Slightly undervalued |
| Price | $152.65 | $1.93 |
| Intrinsic value | $172.45 | $2.07 |
| Margin of safety | +11% | +7% |
| Leak Score | 63/100 (12/12) | 55/100 (11/12) |
| Market cap | $19.1B | $19.1B |
| Revenue growth, 5 years | 4.0% | 4.7% |
| Operating margin | 7.2% | 16.1% |
| Net margin | 4.6% | 13.6% |
| Return on equity | 44.0% | 16.3% |
| Debt to equity | 2.63 | 0.29 |
| P/E | 18.4x | 14.1x |
| Forward P/E | 12.7x | 13.4x |
| P/B | 7.8x | 2.4x |
| Dividend yield | 1.7% | 5.1% |