| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 7.76B | 7.44B | 6.70B | 6.65B | 5.00B | 3.64B |
| Gross Profit | 2.08B | 1.98B | 1.82B | 1.79B | 1.28B | 878.00M |
| EBITDA | 922.00M | 913.00M | 894.00M | 924.00M | 524.00M | 338.00M |
| Net Income | 435.00M | 411.00M | 371.00M | 366.00M | 166.00M | 37.00M |
Balance Sheet | ||||||
| Total Assets | 6.30B | 5.87B | 5.07B | 4.91B | 4.43B | 3.92B |
| Cash, Cash Equivalents and Short-Term Investments | 89.00M | 8.00M | 1.00M | 177.00M | 1.00M | 380.90M |
| Total Debt | 2.43B | 2.51B | 2.07B | 1.63B | 1.62B | 2.39B |
| Total Liabilities | 4.25B | 4.10B | 3.54B | 2.50B | 2.60B | 3.12B |
| Stockholders Equity | 1.98B | 1.70B | 1.45B | 1.75B | 1.32B | 801.00M |
Cash Flow | ||||||
| Free Cash Flow | 575.00M | 586.00M | 1.03B | 376.00M | -51.00M | 202.00M |
| Operating Cash Flow | 617.00M | 621.00M | 1.07B | 401.00M | -31.00M | 214.00M |
| Investing Cash Flow | -102.00M | -788.00M | -270.00M | -152.00M | -203.00M | -228.90M |
| Financing Cash Flow | -436.00M | 174.00M | -975.00M | -73.00M | -146.00M | 215.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | $12.80B | 20.99 | 13.06% | 0.72% | 5.28% | 1.97% | |
74 Outperform | $9.84B | 25.45 | 22.10% | 0.70% | 4.03% | 5.93% | |
73 Outperform | $47.77B | 28.84 | 48.98% | 0.86% | 4.83% | -3.60% | |
71 Outperform | $10.41B | 24.19 | 23.85% | ― | 8.09% | 6.33% | |
65 Neutral | $43.39B | 23.19 | 32.90% | 1.35% | 4.92% | 18.72% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
62 Neutral | $4.52B | 22.93 | 14.84% | 3.96% | -1.35% | -22.24% |
On December 9, 2025, Core & Main announced a $500 million increase to its share repurchase program, raising the total authorization to $1 billion. As of December 8, 2025, the company had repurchased $316 million in shares, leaving $684 million available for future buybacks. The company also reported its fiscal 2025 third-quarter results, showing a 1.2% increase in net sales to $2,062 million, driven by acquisitions and strong sales initiatives. Despite challenges in residential demand, Core & Main achieved growth in several product categories and expanded geographically by opening new locations in Houston, Texas, and Denver, Colorado. The company continues to focus on strategic priorities, including cost savings and geographic expansion, to maintain its industry-leading position and create long-term shareholder value.
The most recent analyst rating on (CNM) stock is a Buy with a $55.00 price target. To see the full list of analyst forecasts on Core & Main stock, see the CNM Stock Forecast page.