image
Energy - Oil & Gas Equipment & Services - NYSE - US
$ 14.42
-2.44 %
$ 1.52 B
Market Cap
19.49
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DNOW stock under the worst case scenario is HIDDEN Compared to the current market price of 14.4 USD, NOW Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DNOW stock under the base case scenario is HIDDEN Compared to the current market price of 14.4 USD, NOW Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DNOW stock under the best case scenario is HIDDEN Compared to the current market price of 14.4 USD, NOW Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DNOW

image
$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.0$11.0$11.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
2.37 B REVENUE
2.24%
113 M OPERATING INCOME
-19.29%
82 M NET INCOME
-66.94%
298 M OPERATING CASH FLOW
58.51%
-304 M INVESTING CASH FLOW
-533.33%
-33 M FINANCING CASH FLOW
40.00%
571 M REVENUE
-5.78%
29 M OPERATING INCOME
26.09%
23 M NET INCOME
53.33%
122 M OPERATING CASH FLOW
64.86%
-114 M INVESTING CASH FLOW
-5600.00%
-8 M FINANCING CASH FLOW
20.00%
Balance Sheet NOW Inc.
image
Current Assets 1.03 B
Cash & Short-Term Investments 256 M
Receivables 388 M
Other Current Assets 384 M
Non-Current Assets 593 M
Long-Term Investments 0
PP&E 157 M
Other Non-Current Assets 436 M
15.79 %23.94 %23.69 %9.69 %26.90 %Total Assets$1.6b
Current Liabilities 442 M
Accounts Payable 300 M
Short-Term Debt 0
Other Current Liabilities 142 M
Non-Current Liabilities 51 M
Long-Term Debt 29 M
Other Non-Current Liabilities 22 M
60.85 %28.80 %5.88 %4.46 %Total Liabilities$493.0m
EFFICIENCY
Earnings Waterfall NOW Inc.
image
Revenue 2.37 B
Cost Of Revenue 1.84 B
Gross Profit 535 M
Operating Expenses 422 M
Operating Income 113 M
Other Expenses 31 M
Net Income 82 M
3b3b2b2b2b2b1b1b500m500m002b(2b)535m(422m)113m(31m)82mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
22.55% GROSS MARGIN
22.55%
4.76% OPERATING MARGIN
4.76%
3.41% NET MARGIN
3.41%
7.18% ROE
7.18%
5.00% ROA
5.00%
6.89% ROIC
6.89%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NOW Inc.
image
350m350m300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 82 M
Depreciation & Amortization 34 M
Capital Expenditures -9 M
Stock-Based Compensation 13 M
Change in Working Capital 119 M
Others 17 M
Free Cash Flow 289 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NOW Inc.
image
DNOW has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 13
6. Ownership
Insider Ownership NOW Inc.
image
Sold
0-3 MONTHS
175 K USD 1
3-6 MONTHS
797 K USD 1
6-9 MONTHS
44.3 K USD 1
9-12 MONTHS
3.58 M USD 3
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
3 of the Best Breakout Stocks to Buy Now EMX Royalty, DNOW and EZCORP have been selected as today's breakout stocks. zacks.com - 1 week ago
4 Industrial Manufacturing Stocks to Gain Despite Industry Headwinds Slowdown in new orders, supply-chain issues and rising costs weigh on the Zacks Manufacturing - General Industrial industry's near-term prospects. DOV, RBC, AIT and DNOW are a few stocks to gain. zacks.com - 1 week ago
International Markets and DNOW (DNOW): A Deep Dive for Investors Explore how DNOW's (DNOW) revenue from international markets is changing and the resulting impact on Wall Street's predictions and the stock's prospects. zacks.com - 1 month ago
Best Value Stocks to Buy for February 19th OPRT, PRTH and DNOW made it to the Zacks Rank #1 (Strong Buy) value stocks list on February 19, 2024. zacks.com - 1 month ago
DNOW Inc. (DNOW) Q4 2024 Earnings Call Transcript DNOW Inc. (NYSE:DNOW ) Q4 2024 Earnings Conference Call February 13, 2025 9:00 AM ET Company Participants Brad Wise - Vice President, Digital Strategy and Investor Relations David Cherechinsky - President and Chief Executive Officer Mark Johnson - Senior Vice President and Chief Financial Officer Conference Call Participants Nathan Jones - Stifel Jeff Robertson - Water Tower Research Josh Jayne - Daniel Energy Partners Operator Good morning. My name is John, and I will be your conference operator today. seekingalpha.com - 1 month ago
DNOW Reports Fourth Quarter and Full-Year 2024 Results HOUSTON--(BUSINESS WIRE)--DNOW Reports Fourth Quarter and Full-Year 2024 Results. businesswire.com - 1 month ago
DNOW Announces a New $160 Million Share Repurchase Program Authorization HOUSTON--(BUSINESS WIRE)--DNOW Announces a New $160 Million Share Repurchase Program Authorization. businesswire.com - 2 months ago
DNOW Announces Acquisition of Trojan Rentals, LLC HOUSTON--(BUSINESS WIRE)--DNOW Announces Acquisition of Trojan Rentals, LLC. businesswire.com - 4 months ago
DNOW (DNOW) Reliance on International Sales: What Investors Need to Know Review DNOW's (DNOW) international revenue performance and how it affects the predictions of financial analysts on Wall Street and the future prospects for the stock. zacks.com - 4 months ago
DNOW Inc (DNOW) Q3 2024 Earnings Call Transcript DNOW Inc (NYSE:DNOW ) Q3 2024 Results Conference Call November 7, 2024 9:00 AM ET Company Participants Brad Wise - Vice President, Digital Strategy and IR David Cherechinsky - President & Chief Executive Officer Mark Johnson - SVP & Chief Financial Officer Conference Call Participants Nathan Jones - Stifel Jeff Robertson - Water Tower Research Brad Wise We appreciate you joining us, and thank you for your interest in DNOW. With me today is David Cherechinsky, President and Chief Executive Officer; and Mark Johnson, Senior Vice President and Chief Financial Officer. seekingalpha.com - 5 months ago
DNOW (DNOW) Beats Q3 Earnings and Revenue Estimates DNOW (DNOW) came out with quarterly earnings of $0.21 per share, beating the Zacks Consensus Estimate of $0.19 per share. This compares to earnings of $0.25 per share a year ago. zacks.com - 5 months ago
DNOW Reports Third Quarter 2024 Results HOUSTON--(BUSINESS WIRE)--DNOW Reports Third Quarter 2024 Results. businesswire.com - 5 months ago
8. Profile Summary

NOW Inc. DNOW

image
COUNTRY US
INDUSTRY Oil & Gas Equipment & Services
MARKET CAP $ 1.52 B
Dividend Yield 0.00%
Description NOW 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.
Contact 7402 North Eldridge Parkway, Houston, TX, 77041 https://www.dnow.com
IPO Date May 20, 2014
Employees 2395
Officers Mr. Brad Wise Vice President of Digital Strategy & Investor Relations Mr. Mark B. Johnson CPA Senior Vice President & Chief Financial Officer Mr. Raymond W. Chang Vice President, General Counsel & Secretary Ms. Rocio Surratt Vice President of Finance & Corporate Controller Mr. David A. Cherechinsky CPA Chief Executive Officer, President & Director Mr. Toby Eoff President of Process Solutions Ms. Kelly T. Munson Chief Administrative & Information Officer Mr. Scott W. Hauck Executive Vice President of Digital Strategy Mr. Dan Pratt Senior Vice President of Energy Centers