Dnow Inc.

Dnow Inc.

DNOWยทNYSE

$13.23

+2.3%
EnergyOil & Gas Equipment & Services

Dnow Inc. distributes downstream energy and industrial products for petroleum refining, chemical processing, LNG terminals, power generation utilities, and industrial manufacturing operations in the United States, Canada, and internationally. The company offers its products under the DistributionNOW and DNOW brand names. It provides consumable maintenance, repair, and operating supplies; pipes, valves, fittings, flanges, gaskets, fasteners, electrical products, instrumentations, artificial lift, pumping solutions, valve actuation and modular process, and measurement and control equipment; and mill supplies, tools, safety supplies, and personal protective equipment, as well as applied products and applications, such as artificial lift systems, coatings, and miscellaneous expendable items. The company also offers original equipment manufacturer equipment, including pumps, generator sets, air and gas compressors, dryers, blowers, mixers, and valves; modular oil and gas tank battery solutions; and application systems, work processes, parts integration, optimization solutions, and after-sales support services. In addition, it provides supply chain and materials management solutions that include procurement, inventory planning and management, and warehouse management, as well as solutions for logistics, point-of-issue technology, project management, business process, and performance metrics reporting services. The company serves customers through a network of approximately 180 locations in the upstream, midstream, and downstream sectors of the energy industry, including drilling contractors, well-servicing companies, independent and national oil and gas companies, midstream operators, and refineries, as well as petrochemical, chemical, utilities, and other downstream energy processors; and industrial and manufacturing companies. NOW Inc. was founded in 1862 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$1.56B
EPS-0.7500
P/E Ratio-17.64
Earnings Date08/05/2026
Dnow Inc.

Dnow Inc. Fair Value Envelope

DNOW ยท NYSE

Our analysis suggests that DNOW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $13.23, this represents a potential HIDDEN relative to our calculated worth for Dnow Inc..

Intrinsic Value
Current Price: $13.23

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$131.1M
+ Cash & Equivalents$164.0M
Firm Value$295.1M
- Debt$669.0M
Equity Value-$373.9M
/ Shares Outstanding105,013,817B
DCF Value-$4
OVERVALUED BY 127%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$77.5M
$38.8M
$19.4M
$9.7M
$4.8M
$2.4M
$1.2M
$605.5K
$302.7K
$151.4K
Maintenance CapEx
-$2.1M
-$1.1M
-$525.0K
-$262.5K
-$131.3K
-$65.6K
-$32.8K
-$16.4K
-$8.2K
-$4.1K
Owner Earnings
$75.4M
$37.7M
$18.9M
$9.4M
$4.7M
$2.4M
$1.2M
$589.1K
$294.5K
$147.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$69.8M
$32.3M
$15.0M
$6.9M
$3.2M
$1.5M
$687.4K
$318.3K
$147.3K
$68.2K
Terminal Value represents 0.9% of Enterprise Value