Core & Main

Tariff Pressures And Leadership Shifts Will Shape Municipal Repair Prospects

AnalystLowTarget

Not Invested

Consensus Narrative from 14 Analysts

Published

23 Apr 25

Updated

16 Aug 25

AnalystLowTarget's Fair Value

US$46.66

37.4% overvalued

16 Aug

US$64.12

25.7%

0.3%

Author's Valuation

US$46.7

37.4% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Decreased 1.16%

AnalystLowTarget Fair Value

US$46.7

37.4% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.50%

Trade Distributors revenue growth rate

0.31%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.35%

Calculation

US$594.05m

Earnings '28

18.79x

PE Ratio '28

US$11.16b

Market Cap '28

US$11.16b

Market Cap '28

180.95m

No. shares '28

US$61.68

Share Price '28

US$61.68 Share Price '28

Discounted to 2025 @ 8.36% p.a.

US$48.48

Fair Value '25

Tariff Pressures And Leadership Shifts Will Shape Municipal Repair Prospects

Shared on07 May 25Fair value Decreased 1.16%

Shared on07 May 25
Fair value Decreased 1.16%