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 $7.6B
LTM EBITDA $951M
$14.3B
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 (LTM) of $7.6B and a last 12-month EBITDA of $951M.
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| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $7.6B | XXX | $7.4B | XXX | XXX | XXX |
| Gross Profit | $2.0B | XXX | $2.0B | XXX | XXX | XXX |
| Gross Margin | 27% | XXX | 27% | XXX | XXX | XXX |
| EBITDA | $951M | XXX | $913M | XXX | XXX | XXX |
| EBITDA Margin | 13% | XXX | 12% | XXX | XXX | XXX |
| EBIT | $749M | XXX | $719M | XXX | XXX | XXX |
| EBIT Margin | 10% | XXX | 10% | XXX | XXX | XXX |
| Net Profit | $444M | XXX | $411M | XXX | XXX | XXX |
| Net Margin | 6% | XXX | 6% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $2.3B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of July 4, 2025, Core & Main's stock price is $62.
Core & Main has current market cap of $11.8B, and EV of $14.3B.
See Core & Main trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $14.3B | $11.8B | XXX | XXX | XXX | XXX | $2.27 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of July 4, 2025, Core & Main has market cap of $11.8B and EV of $14.3B.
Core & Main's trades at 1.9x EV/Revenue multiple, and 15.7x EV/EBITDA.
Equity research analysts estimate Core & Main's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Core & Main has a P/E ratio of 26.6x.
See valuation multiples for Core & Main and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $11.8B | XXX | $11.8B | XXX | XXX | XXX |
| EV (current) | $14.3B | XXX | $14.3B | XXX | XXX | XXX |
| EV/Revenue | 1.9x | XXX | 1.9x | XXX | XXX | XXX |
| EV/EBITDA | 15.1x | XXX | 15.7x | XXX | XXX | XXX |
| EV/EBIT | 19.1x | XXX | 19.9x | XXX | XXX | XXX |
| EV/Gross Profit | 7.1x | XXX | n/a | XXX | XXX | XXX |
| P/E | 26.6x | XXX | 29.0x | XXX | XXX | XXX |
| EV/FCF | 24.4x | XXX | 23.0x | 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.
Start Free TrialCore & Main's last 12 month revenue growth is 5%
Core & Main's revenue per employee in the last FY averaged $1.3M, while opex per employee averaged $0.2M for the same period.
Core & Main's rule of 40 is 17% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Core & Main's rule of X is 25% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Core & Main and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 5% | XXX | 5% | XXX | XXX | XXX |
| EBITDA Margin | 13% | XXX | 12% | XXX | XXX | XXX |
| EBITDA Growth | 6% | XXX | 7% | XXX | XXX | XXX |
| Rule of 40 | 17% | XXX | 17% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 25% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $1.3M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 17% | 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.
Start Free Trial| 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 $11.8B |
| What is the current revenue of Core & Main? | Core & Main's last 12 months revenue is $7.6B. |
| What is the current revenue growth of Core & Main? | Core & Main revenue growth (NTM/LTM) is 5%. |
| What is the current EV/Revenue multiple of Core & Main? | Current revenue multiple of Core & Main is 1.9x. |
| Is Core & Main profitable? | Yes, Core & Main is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Core & Main? | Core & Main's last 12 months EBITDA is $951M. |
| What is Core & Main's EBITDA margin? | Core & Main's last 12 months EBITDA margin is 13%. |
| What is the current EV/EBITDA multiple of Core & Main? | Current EBITDA multiple of Core & Main is 15.1x. |
| What is the current FCF of Core & Main? | Core & Main's last 12 months FCF is $589M. |
| What is Core & Main's FCF margin? | Core & Main's last 12 months FCF margin is 8%. |
| What is the current EV/FCF multiple of Core & Main? | Current FCF multiple of Core & Main is 24.4x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
