U.S. markets open in 8 hours 33 minutes
  • S&P Futures

    4,070.00
    -5.50 (-0.13%)
     
  • Dow Futures

    34,432.00
    -27.00 (-0.08%)
     
  • Nasdaq Futures

    11,994.00
    -16.25 (-0.14%)
     
  • Russell 2000 Futures

    1,893.00
    -1.40 (-0.07%)
     
  • Crude Oil

    80.65
    +0.67 (+0.84%)
     
  • Gold

    1,820.60
    +11.00 (+0.61%)
     
  • Silver

    23.48
    +0.23 (+0.97%)
     
  • EUR/USD

    1.0581
    +0.0050 (+0.48%)
     
  • 10-Yr Bond

    3.5060
    0.0000 (0.00%)
     
  • Vix

    19.06
    -0.78 (-3.93%)
     
  • GBP/USD

    1.2333
    +0.0037 (+0.30%)
     
  • USD/JPY

    134.6020
    +0.3310 (+0.25%)
     
  • BTC-USD

    17,316.29
    +292.79 (+1.72%)
     
  • CMC Crypto 200

    410.27
    +8.85 (+2.20%)
     
  • FTSE 100

    7,556.23
    -2.26 (-0.03%)
     
  • Nikkei 225

    27,783.49
    +5.59 (+0.02%)
     

Is Core & Main, Inc. (NYSE:CNM) Trading At A 36% Discount?

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Core & Main, Inc. (NYSE:CNM) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Core & Main

Crunching the numbers

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$105.2m

US$502.4m

US$554.0m

US$525.5m

US$510.7m

US$503.6m

US$501.7m

US$503.3m

US$507.3m

US$513.1m

Growth Rate Estimate Source

Analyst x5

Analyst x5

Analyst x5

Analyst x2

Est @ -2.81%

Est @ -1.39%

Est @ -0.39%

Est @ 0.31%

Est @ 0.8%

Est @ 1.14%

Present Value ($, Millions) Discounted @ 6.9%

US$98.4

US$439

US$453

US$402

US$366

US$337

US$314

US$295

US$278

US$263

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$3.2b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 6.9%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$513m× (1 + 1.9%) ÷ (6.9%– 1.9%) = US$11b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$11b÷ ( 1 + 6.9%)10= US$5.4b

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$8.6b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$22.3, the company appears quite undervalued at a 36% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

The assumptions

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Core & Main as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 6.9%, which is based on a levered beta of 1.174. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Looking Ahead:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Can we work out why the company is trading at a discount to intrinsic value? For Core & Main, there are three pertinent elements you should consider:

  1. Risks: Be aware that Core & Main is showing 1 warning sign in our investment analysis , you should know about...

  2. Future Earnings: How does CNM's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.