Switch theme
Sign up to access all valuation multiples
Core & Main Inc is a specialty distributor focusing on water, wastewater, storm drainage, and fire protection products and services. Catering to municipalities, private water companies, and contractors, it serves municipal, non-residential, and residential markets nationwide. Its diverse product line includes pipes, valves, fittings, storm drainage products, fire protection products, and meter products. Revenue is principally generated from pipes, valves, and fittings. The company operates across three construction sectors: municipal, non-residential, and residential, contributing to reliable infrastructure development nationwide.
2017
5.7K+
LTM Revenue $7.5B
LTM EBITDA $941M
$11.9B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Core & Main has a last 12-month revenue of $7.5B and a last 12-month EBITDA of $941M.
In the most recent fiscal year, Core & Main achieved revenue of $7.4B and an EBITDA of $913M.
Core & Main expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Core & Main valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $6.7B | $6.7B | XXX | XXX | XXX |
| Gross Profit | $1.8B | $1.8B | XXX | XXX | XXX |
| Gross Margin | 27% | 27% | XXX | XXX | XXX |
| EBITDA | $923M | $894M | XXX | XXX | XXX |
| EBITDA Margin | 14% | 13% | XXX | XXX | XXX |
| Net Profit | $366M | $371M | XXX | XXX | XXX |
| Net Margin | 6% | 6% | XXX | XXX | XXX |
| Net Debt | $1.3B | $1.9B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Core & Main's stock price is $49.
Core & Main has current market cap of $9.4B, and EV of $11.9B.
See Core & Main trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $11.9B | $9.4B | XXX | XXX | XXX | XXX | $2.19 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Core & Main has market cap of $9.4B and EV of $11.9B.
Core & Main's trades at 1.6x LTM EV/Revenue multiple, and 12.6x LTM EBITDA.
Analysts estimate Core & Main's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Core & Main and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $11.9B | XXX | XXX | XXX |
| EV/Revenue | 1.6x | XXX | XXX | XXX |
| EV/EBITDA | 13.0x | XXX | XXX | XXX |
| P/E | 23.0x | XXX | XXX | XXX |
| P/E/Growth | 1.5x | XXX | XXX | XXX |
| EV/FCF | 19.1x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpCore & Main's NTM/LTM revenue growth is 4%
Core & Main's revenue per employee for the last fiscal year averaged $1.3M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Core & Main's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Core & Main's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Core & Main and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 1% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -3% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 17% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $1.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 17% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Ghitha Holding | XXX | XXX | XXX | XXX | XXX | XXX |
| Acomo | XXX | XXX | XXX | XXX | XXX | XXX |
| Sligro Food Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Metcash | XXX | XXX | XXX | XXX | XXX | XXX |
| Reece | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Core & Main acquired XXX companies to date.
Last acquisition by Core & Main was XXXXXXXX, XXXXX XXXXX XXXXXX . Core & Main acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Core & Main founded? | Core & Main was founded in 2017. |
| Where is Core & Main headquartered? | Core & Main is headquartered in United States of America. |
| How many employees does Core & Main have? | As of today, Core & Main has 5.7K+ employees. |
| Who is the CEO of Core & Main? | Core & Main's CEO is Mr. Mark R. Witkowski. |
| Is Core & Main publicy listed? | Yes, Core & Main is a public company listed on NYS. |
| What is the stock symbol of Core & Main? | Core & Main trades under CNM ticker. |
| When did Core & Main go public? | Core & Main went public in 2021. |
| Who are competitors of Core & Main? | Similar companies to Core & Main include e.g. Ghitha Holding, Acomo, Sligro Food Group, Metcash. |
| What is the current market cap of Core & Main? | Core & Main's current market cap is $9.4B |
| What is the current revenue of Core & Main? | Core & Main's last 12-month revenue is $7.5B. |
| What is the current EBITDA of Core & Main? | Core & Main's last 12-month EBITDA is $941M. |
| What is the current EV/Revenue multiple of Core & Main? | Current revenue multiple of Core & Main is 1.6x. |
| What is the current EV/EBITDA multiple of Core & Main? | Current EBITDA multiple of Core & Main is 12.6x. |
| What is the current revenue growth of Core & Main? | Core & Main revenue growth between 2023 and 2024 was 1%. |
| Is Core & Main profitable? | Yes, Core & Main is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
