Core & Main Inc
NYSE:CNM

Watchlist Manager
Core & Main Inc Logo
Core & Main Inc
NYSE:CNM
Watchlist
Price: 53.41 USD 2.77% Market Closed
Market Cap: 10.5B USD

Relative Value

The Relative Value of one CNM stock under the Base Case scenario is hidden USD. Compared to the current market price of 53.41 USD, Core & Main Inc is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
37
vs Industry
28
Median 3Y
1.3
Median 5Y
1.3
Industry
0.7
Forward
1.3
vs History
50
vs Industry
19
Median 3Y
23.5
Median 5Y
24.1
Industry
15.5
Forward
20.9
vs History
30
vs Industry
19
Median 3Y
13.7
Median 5Y
14.2
Industry
8.7
vs History
5
vs Industry
42
Median 3Y
11.8
Median 5Y
9.3
Industry
14.7
vs History
46
vs Industry
7
Median 3Y
5.5
Median 5Y
5.2
Industry
1.2
vs History
44
vs Industry
27
Median 3Y
1.6
Median 5Y
1.6
Industry
0.9
Forward
1.6
vs History
46
vs Industry
31
Median 3Y
6
Median 5Y
5.9
Industry
4.4
vs History
32
vs Industry
22
Median 3Y
13.1
Median 5Y
13
Industry
9.2
Forward
13.3
vs History
35
vs Industry
21
Median 3Y
16.6
Median 5Y
16.2
Industry
12.2
Forward
16.6
vs History
33
vs Industry
17
Median 3Y
16.9
Median 5Y
17.5
Industry
9.8
vs History
26
vs Industry
19
Median 3Y
18
Median 5Y
16.8
Industry
11.4
vs History
32
vs Industry
17
Median 3Y
2.3
Median 5Y
2.2
Industry
0.9

Multiples Across Competitors

CNM Competitors Multiples
Core & Main Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Core & Main Inc
NYSE:CNM
10.5B USD 1.3 24.1 13.6 17.2
JP
Itochu Corp
TSE:8001
15.4T JPY 1 16.3 15.7 25.8
JP
Mitsubishi Corp
TSE:8058
13.8T JPY 0.8 17.2 21.3 47.4
JP
Mitsui & Co Ltd
TSE:8031
13.3T JPY 0.9 16.4 21.4 37.3
US
United Rentals Inc
NYSE:URI
53.9B USD 3.4 21.3 9.3 16.5
US
WW Grainger Inc
XMUN:GWW
41.4B EUR 2.7 28 18.3 20.2
US
W W Grainger Inc
NYSE:GWW
47.8B USD 2.7 27.6 18.1 19.9
US
Fastenal Co
NASDAQ:FAST
46.4B USD 5.8 37.8 25.8 28.6
JP
Marubeni Corp
TSE:8002
7.2T JPY 0.9 13.9 14.7 22.6
US
Ferguson Enterprises Inc
NYSE:FERG
44.1B USD 1.4 22.5 15.4 17.6
JP
Sumitomo Corp
TSE:8053
6.5T JPY 0.9 10.7 14 22.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Core & Main Inc
NYSE:CNM
Average EV/EBITDA: 17.1
13.6
6%
2.3
JP
Itochu Corp
TSE:8001
15.7
5%
3.1
JP
Mitsubishi Corp
TSE:8058
21.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.4
4%
5.4
US
United Rentals Inc
NYSE:URI
9.3
7%
1.3
US
W
WW Grainger Inc
XMUN:GWW
18.3
6%
3.1
US
W W Grainger Inc
NYSE:GWW
18.1
6%
3
US
Fastenal Co
NASDAQ:FAST
25.8
10%
2.6
JP
Marubeni Corp
TSE:8002
14.7
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
15.4
8%
1.9
JP
Sumitomo Corp
TSE:8053
14
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Core & Main Inc
NYSE:CNM
Average EV/EBIT: 25
17.2
8%
2.1
JP
Itochu Corp
TSE:8001
25.8
N/A N/A
JP
Mitsubishi Corp
TSE:8058
47.4
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.3
N/A N/A
US
United Rentals Inc
NYSE:URI
16.5
6%
2.7
US
W
WW Grainger Inc
XMUN:GWW
20.2
6%
3.4
US
W W Grainger Inc
NYSE:GWW
19.9
6%
3.3
US
Fastenal Co
NASDAQ:FAST
28.6
11%
2.6
JP
Marubeni Corp
TSE:8002
22.6
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
17.6
10%
1.8
JP
Sumitomo Corp
TSE:8053
22.2
N/A N/A