Core & Main, Inc.
Bear Case (25th pct.)
-40.5% vs price
Base Case (Median)
0.3% vs price
Bull Case (75th pct.)
15.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $23.90 | -47.3% | High (40%) |
| PE Comparable | $45.47 | 0.3% | Medium (25%) |
| Growth Trajectory DCF | $56.42 | 24.4% | Medium (20%) |
| Graham Number | $23.56 | -48.0% | High (80%) |
| EV/EBITDA | $48.05 | 6.0% | Medium (20%) |
| EV/FCF | $63.93 | 41.0% | Medium (20%) |
| Earnings Power Value | $30.03 | -33.8% | High (70%) |
Based on 7 out of 8 methods, CNM appears fairly valued at the current price of $45.34. The base case fair value of $45.47 implies 0.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.