Core & Main, Inc. (CNM) DCF Valuation

Core & Main, Inc. (CNM) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Core & Main, Inc. (CNM) Bundle

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

TOTAL:

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
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,389.0 3,642.3 5,004.0 6,651.0 6,702.0 8,017.9 9,592.3 11,475.7 13,729.0 16,424.7
Revenue Growth, % 0 7.47 37.39 32.91 0.7668 19.64 19.64 19.64 19.64 19.64
EBITDA 293.0 319.0 511.0 924.0 899.0 880.7 1,053.7 1,260.5 1,508.1 1,804.2
EBITDA, % 8.65 8.76 10.21 13.89 13.41 10.98 10.98 10.98 10.98 10.98
Depreciation 128.7 141.0 142.0 143.0 154.0 239.8 286.9 343.2 410.6 491.2
Depreciation, % 3.8 3.87 2.84 2.15 2.3 2.99 2.99 2.99 2.99 2.99
EBIT 164.3 178.0 369.0 781.0 745.0 640.9 766.8 917.3 1,097.4 1,312.9
EBIT, % 4.85 4.89 7.37 11.74 11.12 7.99 7.99 7.99 7.99 7.99
Total Cash 180.9 380.9 1.0 177.0 1.0 296.5 354.8 424.4 507.7 607.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 504.0 557.0 884.0 955.0 973.0
Account Receivables, % 14.87 15.29 17.67 14.36 14.52
Inventories 336.1 383.8 856.0 1,047.0 766.0 1,038.0 1,241.9 1,485.7 1,777.4 2,126.4
Inventories, % 9.92 10.54 17.11 15.74 11.43 12.95 12.95 12.95 12.95 12.95
Accounts Payable 267.6 326.0 608.0 479.0 504.0 701.1 838.7 1,003.4 1,200.4 1,436.1
Accounts Payable, % 7.9 8.95 12.15 7.2 7.52 8.74 8.74 8.74 8.74 8.74
Capital Expenditure -14.0 -11.9 -20.0 -25.0 -39.0 -33.6 -40.2 -48.1 -57.6 -68.9
Capital Expenditure, % -0.4131 -0.32672 -0.39968 -0.37588 -0.58192 -0.41946 -0.41946 -0.41946 -0.41946 -0.41946
Tax Rate, % 43.7 43.7 43.7 43.7 43.7 43.7 43.7 43.7 43.7 43.7
EBITAT 140.8 141.9 300.8 640.0 419.4 493.8 590.7 706.7 845.5 1,011.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -317.0 228.7 -94.4 367.0 822.4 367.9 529.7 633.7 758.2 907.0
WACC, % 8.47 8.43 8.44 8.44 8.27 8.41 8.41 8.41 8.41 8.41
PV UFCF
SUM PV UFCF 2,442.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 925
Terminal Value 14,433
Present Terminal Value 9,639
Enterprise Value 12,081
Net Debt 2,070
Equity Value 10,011
Diluted Shares Outstanding, MM 228
Equity Value Per Share 43.94

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.

No products were found matching.