Core & Main, Inc.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $628M TTM free cash flow base; 7% FCF growth years 1-5 (continued tuck-in M&A roll-up plus water/wastewater infrastructure spending tailwinds

Reasoning: including Bipartisan Infrastructure Law funding); 4% years 6-10; 9% discount rate; 3% terminal growth; ~$2.44B net debt; 190.49M shares outstanding.