Valuation, from the filing
| Public float | $11.94B | Market value of stock held by non-affiliates, as stated on the cover page for 2025-08-03 |
|---|---|---|
| Float / net income | 27.1× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / revenue | 1.6× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / equity | 5.8× | A lower bound on the multiple, because affiliate holdings are excluded. |
Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2025-08-03, not today, and each multiple below it uses the figures for the fiscal year ending 2026-02-01 — the year that filing covered.
Valuation over time
27.1× earnings today, against a median of 8.1× across 5 years on record. Above its own history.
| Float measured | Public float | Float / net income | |
|---|---|---|---|
| 2025-08-03 | $11.94B | 27.1× | |
| 2024-07-28 | $10.31B | 25.1× | |
| 2023-07-30 | $2.99B | 8.1× | |
| 2022-07-31 | $1.46B | 4.0× | |
| 2021-08-01 | $924.00M | 5.6× |
Each float is paired with the fiscal year the filing that stated it covers. Only years where the company reported positive net income appear, because a multiple against a loss is not a multiple.
Core & Main, Inc. (CNM) reported revenue of $7.70B and net income of $459.00M for the fiscal year ended 2026-08-02. This page shows 1 annual period of income statement, balance sheet and cash flow figures normalized from Core & Main, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Wholesale-Durable Goods, NEC.
Income
| Metric | 2026-08-02 |
|---|---|
| Revenue | $7.70B |
| Cost of revenue | $5.62B |
| Gross profit | $2.08B |
| Operating income | $742.00M |
| Net income | $459.00M |
| Research & development | Unavailable |
| Weighted-average diluted shares | Unavailable |
| Pretax income | $627.00M |
| Income tax expense | $148.00M |
| Diluted EPS | Unavailable |
| Selling, general & administrative | $1.16B |
| General & administrative | Unavailable |
| Selling & marketing | Unavailable |
Balance
| Metric | 2026-08-02 |
|---|---|
| Cash & equivalents | $312.00M |
| Total assets | $6.71B |
| Current assets | $2.94B |
| Total liabilities | $4.60B |
| Current liabilities | $1.19B |
| Total equity incl. NCI | $2.10B |
| Temporary (mezzanine) equity | Unavailable |
| Inventory | $1.14B |
| Accounts receivable | $1.36B |
| Goodwill | $1.92B |
| Long-term debt | $2.43B |
| Accounts payable | $815.00M |
Cash flow
| Metric | 2026-08-02 |
|---|---|
| Operating cash flow | $683.00M |
| Capital expenditures | Unavailable |
| Investing cash flow | -$173.00M |
| Financing cash flow | -$223.00M |
| Net change in cash | $287.00M |
| Stock-based compensation | $14.00M |
| Common dividends paid | Unavailable |
| Common share repurchases | $365.00M |
| Depreciation & amortization | $186.00M |
Derived
| Metric | 2026-08-02 |
|---|---|
| Free cash flow | Unavailable |
| Gross margin | 27.0% |
| Operating margin | 9.6% |
| FCF margin | Unavailable |
| SBC / revenue | 0.2% |
| Current ratio | 2.47x |
| Revenue YoY growth | -0.5% |
| Net margin | 6.0% |
| R&D / revenue | Unavailable |
| CapEx / revenue | Unavailable |
| Long-term debt / equity | 1.16x |
| Effective tax rate | 23.6% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open CNM in the interactive workspace to inspect any figure back to its filing.
Source filings
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.