Core & Main Inc
NYSE:CNM

Watchlist Manager
Core & Main Inc Logo
Core & Main Inc
NYSE:CNM
Watchlist
Price: 50.54 USD 0.82% Market Closed
Market Cap: 10B USD
Have any thoughts about
Core & Main Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one CNM stock under the Base Case scenario is 55.44 USD. Compared to the current market price of 50.54 USD, Core & Main Inc is Undervalued by 9%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CNM Relative Value
Base Case
55.44 USD
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
27
vs Industry
27
Median 3Y
1.1
Median 5Y
1.2
Industry
0.7
Forward
1.3
More Details
24.5
P/E
P/E
Price to Earnings
24.5
vs History
44
vs Industry
19
Median 3Y
22.8
Median 5Y
23.5
Industry
14.4
Forward
22.3
More Details
14.8
P/OCF
P/OCF
Price to OCF
14.8
vs History
27
vs Industry
29
Median 3Y
11.2
Median 5Y
11.3
Industry
7.9
More Details
6.7
P/FCFE
P/FCFE
Price to FCFE
6.7
vs History
48
vs Industry
43
Median 3Y
7.3
Median 5Y
6.7
Industry
15
More Details
6
P/B
P/B
Price to Book Value
6
vs History
20
vs Industry
6
Median 3Y
4.5
Median 5Y
4.5
Industry
1.1
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
27
vs Industry
26
Median 3Y
1.4
Median 5Y
1.4
Industry
0.9
Forward
1.6
More Details
6.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.5
vs History
27
vs Industry
30
Median 3Y
5.2
Median 5Y
5.2
Industry
4.2
More Details
13.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.8
vs History
20
vs Industry
23
Median 3Y
11.5
Median 5Y
11.6
Industry
8.9
Forward
13.4
More Details
17.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.4
vs History
27
vs Industry
24
Median 3Y
14.3
Median 5Y
15.2
Industry
11.6
Forward
17
More Details
18.3
EV/OCF
EV/OCF
Enterprise Value to OCF
18.3
vs History
27
vs Industry
26
Median 3Y
13.8
Median 5Y
14.1
Industry
8.8
More Details
19.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
19.1
vs History
20
vs Industry
24
Median 3Y
14
Median 5Y
14.1
Industry
10.2
More Details
2.3
EV/IC
EV/IC
Enterprise Value to IC
2.3
vs History
23
vs Industry
17
Median 3Y
2
Median 5Y
2
Industry
0.9
More Details

Multiples Across Competitors

CNM Competitors Multiples
Core & Main Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Core & Main Inc
NYSE:CNM
10B USD 1.4 24.5 13.8 17.4
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
JP
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.1 13.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.3 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
22B GBP 2.5 17.8 192.1 327.2
P/E Multiple
Earnings Growth P/E to Growth
US
Core & Main Inc
NYSE:CNM
Average P/E: 23.3
24.5
54%
0.5
JP
Itochu Corp
TSE:8001
13
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.1
-15%
N/A
US
W W Grainger Inc
NYSE:GWW
29.1
25%
1.2
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
United Rentals Inc
NYSE:URI
18.5
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.1
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.2
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.3
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.8
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Core & Main Inc
NYSE:CNM
Average EV/EBITDA: 31.9
13.8
23%
0.6
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.4
17%
0.8
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192.1
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Core & Main Inc
NYSE:CNM
Average EV/EBIT: 49.1
17.4
21%
0.8
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.2
5%
65.7

See Also

Summary
CNM intrinsic value, competitors valuation, and company profile.
DCF Valuation
CNM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CNM stock valuation using valuation multiples.
Wall Street Estimates
CNM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CNM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.