The Discounted Cash Flow (DCF) valuation of Core & Main Inc (CNM) is 70.09 USD. With the latest stock price at 51.21 USD, the upside of Core & Main Inc based on DCF is 36.9%.
Based on the latest price of 51.21 USD and our DCF valuation, Core & Main Inc (CNM) is a buy. buying CNM stocks now will result in a potential gain of 36.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.4% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 52.84 - 102.88 | 70.09 |
| Upside | 3.2% - 100.9% | 36.9% |