Discounted Cash Flow
Core & Main, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2020 | $3.4b | $36.0m | $180.0m | 1.1% | — |
| 2021 | $3.6b (7.5%) | $37.0m (2.8%) | $202.0m (12.2%) | 1.0% (-4.4%) | — |
| 2022 | $5.0b (37.4%) | $59.0m (59.5%) | $-51.0m (-125.2%) | 1.2% (16.1%) | $1.41 |
| 2023 | $6.7b (32.9%) | $215.0m (264.4%) | $376.0m (837.3%) | 3.2% (174.2%) | $3.43 (142.5%) |
| 2024 | $6.7b (0.8%) | $160.0m (-25.6%) | $1.0b (173.9%) | 2.4% (-26.1%) | $3.07 (-10.4%) |
| 2025 | $7.4b (11.0%) | $23.0m (-85.6%) | $586.0m (-43.1%) | 0.3% (-87.1%) | $2.26 (-26.3%) |
| 2026 | $7.6b (2.8%) | $21.0m (-8.7%) | $604.0m (3.1%) | 0.3% (-11.2%) | $2.44 (7.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.