Core & Main Inc
NYSE:CNM

Watchlist Manager
Core & Main Inc Logo
Core & Main Inc
NYSE:CNM
Watchlist
Price: 48.5053 USD -1.33%
Market Cap: $9.5B

Relative Value

The Relative Value of one CNM stock under the Base Case scenario is 61.171 USD. Compared to the current market price of 48.5053 USD, Core & Main Inc is Undervalued by 21%.

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
61.171 USD
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

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
9.7B USD 1.2 22 12.5 15.8
JP
Mitsubishi Corp
TSE:8058
19T JPY 1 25.9 27.5 51.8
JP
Mitsui & Co Ltd
TSE:8031
16.5T JPY 1.2 19.2 23.8 39.1
JP
Itochu Corp
TSE:8001
16.3T JPY 1.1 17.6 16.8 27.5
JP
Marubeni Corp
TSE:8002
8.8T JPY 1.1 17.3 21.4 37.7
US
Fastenal Co
NASDAQ:FAST
53B USD 6.5 42.3 28.9 32
US
W W Grainger Inc
NYSE:GWW
52.7B USD 2.9 30.6 19.6 21.6
US
WW Grainger Inc
XMUN:GWW
45.3B EUR 3 31 19.9 21.9
US
United Rentals Inc
NYSE:URI
49.3B USD 2.9 19 8.4 15
US
Ferguson Enterprises Inc
NYSE:FERG
45.3B USD 1.4 22.6 15 17
JP
Toyota Tsusho Corp
TSE:8015
6.7T JPY 0.6 18.1 10 13.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Core & Main Inc
NYSE:CNM
Average EV/EBITDA: 18.5
12.5
6%
2.1
JP
Mitsubishi Corp
TSE:8058
27.5
4%
6.9
JP
Mitsui & Co Ltd
TSE:8031
23.8
7%
3.4
JP
Itochu Corp
TSE:8001
16.8
5%
3.4
JP
Marubeni Corp
TSE:8002
21.4
2%
10.7
US
Fastenal Co
NASDAQ:FAST
28.9
10%
2.9
US
W W Grainger Inc
NYSE:GWW
19.6
11%
1.8
US
W
WW Grainger Inc
XMUN:GWW
19.9
11%
1.8
US
United Rentals Inc
NYSE:URI
8.4
9%
0.9
US
Ferguson Enterprises Inc
NYSE:FERG
15
8%
1.9
JP
T
Toyota Tsusho Corp
TSE:8015
10
4%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Core & Main Inc
NYSE:CNM
Average EV/EBIT: 26.6
15.8
9%
1.8
JP
Mitsubishi Corp
TSE:8058
51.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
39.1
N/A N/A
JP
Itochu Corp
TSE:8001
27.5
N/A N/A
JP
Marubeni Corp
TSE:8002
37.7
N/A N/A
US
Fastenal Co
NASDAQ:FAST
32
10%
3.2
US
W W Grainger Inc
NYSE:GWW
21.6
11%
2
US
W
WW Grainger Inc
XMUN:GWW
21.9
11%
2
US
United Rentals Inc
NYSE:URI
15
10%
1.5
US
Ferguson Enterprises Inc
NYSE:FERG
17
7%
2.4
JP
T
Toyota Tsusho Corp
TSE:8015
13.2
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett