Core & Main, Inc. (CNM) DCF Valuation

Core & Main, Inc. (CNM) DCF Valuation

US | Industrials | Industrial - Distribution | NYSE
Core & Main, Inc. (CNM) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Core & Main, Inc. (CNM) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

Designed for accuracy, our (CNM) DCF Calculator empowers you to assess Core & Main, Inc. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for enhanced projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 3,642.3 5,004.0 6,651.0 6,702.0 7,441.0 8,967.9 10,808.1 13,025.9 15,698.8 18,920.2
Revenue Growth, % 0.00 37.39 32.91 0.77 11.03 20.52 20.52 20.52 20.52 20.52
EBITDA 319.0 511.0 924.0 894.0 913.0 1,048.3 1,263.5 1,522.7 1,835.2 2,211.8
EBITDA, % 8.76 10.21 13.89 13.34 12.27 11.69 11.69 11.69 11.69 11.69
Depreciation 141.0 142.0 143.0 154.0 194.0 246.6 297.2 358.2 431.7 520.3
Depreciation, % 3.87 2.84 2.15 2.30 2.61 2.75 2.75 2.75 2.75 2.75
EBIT 178.0 369.0 781.0 740.0 719.0 801.7 966.2 1,164.5 1,403.5 1,691.5
EBIT, % 4.89 7.37 11.74 11.04 9.66 8.94 8.94 8.94 8.94 8.94
Total Cash 380.9 1.0 177.0 1.0 8.0 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 557.0 884.0 955.0 973.0 1,066.0
Account Receivables, % 15.29 17.67 14.36 14.52 14.33
Inventories 383.8 856.0 1,047.0 766.0 908.0 1,201.7 1,448.3 1,745.5 2,103.6 2,535.3
Inventories, % 10.54 17.11 15.74 11.43 12.20 13.40 13.40 13.40 13.40 13.40
Accounts Payable 326.0 608.0 479.0 504.0 562.0 778.4 938.1 1,130.7 1,362.7 1,642.3
Accounts Payable, % 8.95 12.15 7.20 7.52 7.55 8.68 8.68 8.68 8.68 8.68
Capital Expenditure -11.9 -20.0 -25.0 -39.0 -35.0 -38.6 -46.5 -56.0 -67.5 -81.4
Capital Expenditure, % -0.33 -0.40 -0.38 -0.58 -0.47 -0.43 -0.43 -0.43 -0.43 -0.43
Tax Rate, % 20.28 18.48 18.05 43.70 28.78 25.86 25.86 25.86 25.86 25.86
EBITAT 141.9 300.8 640.0 416.6 512.1 594.4 716.4 863.4 1,040.5 1,254.1
Depreciation 141.0 142.0 143.0 154.0 194.0 246.6 297.2 358.2 431.7 520.3
Changes in Account Receivables -299.8 -280.3 -337.7 -407.1 -490.6
Changes in Inventories -293.7 -246.6 -297.2 -358.1 -431.7
Changes in Accounts Payable 216.4 159.7 192.6 232.0 279.6
Capital Expenditure -11.9 -20.0 -25.0 -39.0 -35.0 -38.6 -46.5 -56.0 -67.5 -81.4
UFCF -343.8 -94.4 367.0 819.6 494.1 425.4 600.0 723.2 871.4 1,050.2
WACC, % 8.03 8.05 8.05 7.77 7.94 7.97 7.97 7.97 7.97 7.97
PV UFCF 394.0 514.7 574.6 641.2 715.8
SUM PV UFCF 2,840.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,071.2
Terminal Value 17,943.1
Present Terminal Value 12,228.7
Enterprise Value 15,069.0
Net Debt 2,498.0
Equity Value 12,571.0
Diluted Shares Outstanding, MM 201.0
Equity Value Per Share 62.54

What You Will Get

  • Comprehensive CNM Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Core & Main's future performance.
  • User-Friendly Design: Designed for professionals but easy for newcomers to navigate.

Key Features

  • Comprehensive Core & Main Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to clearly present your valuation findings.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Get the pre-built Excel file featuring Core & Main, Inc.'s (CNM) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose This Calculator for Core & Main, Inc. (CNM)?

  • Accurate Data: Real Core & Main financials provide trustworthy valuation outcomes.
  • Customizable: Modify key elements such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from zero.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the industry.
  • User-Friendly: Easy-to-navigate layout and clear instructions ensure accessibility for all users.

Who Should Use Core & Main, Inc. (CNM)?

  • Supply Chain Managers: Understand inventory management and optimize operations using real-time data.
  • Industry Researchers: Integrate market trends and professional models into studies related to waterworks and plumbing.
  • Contractors: Evaluate material costs and assess project feasibility with accurate data for Core & Main, Inc. (CNM).
  • Financial Analysts: Enhance your analysis with a customizable financial model tailored for the construction and infrastructure sectors.
  • Small Business Owners: Discover how large suppliers like Core & Main, Inc. (CNM) impact the market and your business strategies.

What the Template Contains

  • Preloaded CNM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.