Core & Main, Inc. (CNM)
Wholesale-Durable Goods, NEC · Consumer Discretionary · $9.5B
Intrinsic Value (Consensus)
$37.00
Current Price
$48.59
Margin of Safety
-23.9%
23.9% Above Intrinsic Value
Value: $37
Price: $49
Valuation Model Estimates
Current Price: $48.59
DCF (Discounted Cash Flow)
$56.46
Graham Number
$22.90
Earnings Power Value
$22.43
Relative Value (P/E)
$46.20
Dividend Discount Model
Not applicable
—
Consensus Value
$37.00
Model Assumptions
Discount Rate
10.3%
Growth Rate
8.5%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
22/25
Strength
15/25
Valuation
9/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 106%
Strong profitability — ROE of 22% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $2.31
- EPS (Forward)
- $2.51
- Book Value
- $10.09
- P/E Ratio
- 20.0
- Forward P/E
- 18.4
- PEG Ratio
- —
- ROE
- 22.1%
- Debt/Equity
- 106%
- Revenue Growth
- 2.8%
- Earnings Growth
- 8.5%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-21
Source: Yahoo Finance