Stock DNOW DNOW INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials DNOW Inc.

Equities

DNOW

US67011P1003

Industrial Machinery & Equipment

Market Closed - Nyse
Other stock markets
 04:00:01 2024-04-26 pm EDT 		5-day change 1st Jan Change
14.63 USD -0.34% Intraday chart for DNOW Inc. -0.14% +29.24%
Apr. 08 Susquehanna Raises Price Target on NOW to $16 From $13, Maintains Neutral Rating MT
Mar. 28 Stifel Nicolaus Adjusts NOW Price Target to $18 From $16, Maintains Buy Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,223 785.3 944.2 1,403 1,204 1,593 - -
Enterprise Value (EV) 1 1,040 398.3 631.2 1,403 1,204 1,593 1,593 1,593
P/E ratio -12.6 x -1.84 x 171 x 11.2 x 5.05 x 13.1 x 12.4 x -
Yield - - - - - - - -
Capitalization / Revenue 0.41 x 0.49 x 0.58 x 0.66 x 0.52 x 0.67 x 0.64 x 0.62 x
EV / Revenue 0.41 x 0.49 x 0.58 x 0.66 x 0.52 x 0.67 x 0.64 x 0.62 x
EV / EBITDA 14.1 x -13.8 x 25.5 x 8.01 x 6.54 x 8.43 x 8.11 x 7.59 x
EV / FCF 5.77 x 4.34 x 37.8 x -156 x 7.04 x 10.7 x 9.86 x 11.1 x
FCF Yield 17.3% 23% 2.65% -0.64% 14.2% 9.35% 10.1% 8.97%
Price to Book 1.07 x - - - - - - -
Nbr of stocks (in thousands) 108,800 109,380 110,559 110,440 106,331 108,894 - -
Reference price 2 11.24 7.180 8.540 12.70 11.32 14.63 14.63 14.63
Announcement Date 2/19/20 2/17/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,951 1,619 1,632 2,136 2,321 2,379 2,483 2,559
EBITDA 1 87 -57 37 175 184 189 196.4 210
EBIT 1 46 -75 11 138 149 149.4 158.4 166.7
Operating Margin 1.56% -4.63% 0.67% 6.46% 6.42% 6.28% 6.38% 6.51%
Earnings before Tax (EBT) 1 -93 -430 12 139 138 150.7 159.3 -
Net income 1 -97 -427 5 128 247 119.3 126 -
Net margin -3.29% -26.37% 0.31% 5.99% 10.64% 5.02% 5.07% -
EPS 2 -0.8900 -3.910 0.0500 1.130 2.240 1.120 1.183 -
Free Cash Flow 1 212 181 25 -9 171 149 161.6 142.9
FCF margin 7.18% 11.18% 1.53% -0.42% 7.37% 6.27% 6.51% 5.58%
FCF Conversion (EBITDA) 243.68% - 67.57% - 92.93% 78.83% 82.28% 68.05%
FCF Conversion (Net income) - - 500% - 69.23% 124.89% 128.28% -
Dividend per Share - - - - - - - -
Announcement Date 2/19/20 2/17/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 439 432 473 539 577 547 584 594 588 555 569.2 592.8 619 597.9 604
EBITDA 1 15 15 28 47 53 47 47 47 46 44 43.7 47.8 50.85 47.03 44
EBIT 1 10 2 12 41 46 39 35 36 37 35 34.15 37.6 40.12 37.72 35
Operating Margin 2.28% 0.46% 2.54% 7.61% 7.97% 7.13% 5.99% 6.06% 6.29% 6.31% 6% 6.34% 6.48% 6.31% 5.79%
Earnings before Tax (EBT) 1 7 15 33 28 44 34 35 35 37 31 34.18 37.67 40.67 38.33 35
Net income 1 5 12 30 26 40 32 31 34 35 147 26.6 29.33 32.33 30.33 33
Net margin 1.14% 2.78% 6.34% 4.82% 6.93% 5.85% 5.31% 5.72% 5.95% 26.49% 4.67% 4.95% 5.22% 5.07% 5.46%
EPS 2 0.0500 0.1100 0.2700 0.2300 0.3500 0.2800 0.2800 0.3100 0.3200 1.350 0.2450 0.2800 0.3033 0.2833 0.3100
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 11/3/21 2/17/22 5/5/22 8/3/22 11/2/22 2/16/23 5/4/23 8/2/23 11/2/23 2/15/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 183 387 313 - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 212 181 25 -9 171 149 162 143
ROE (net income / shareholders' equity) 2.21% -7.7% - - - - - -
ROA (Net income/ Total Assets) 1.54% -5.46% - - - - - -
Assets 1 -6,316 7,815 - - - - - -
Book Value Per Share 10.50 - - - - - - -
Cash Flow per Share 2.060 1.730 - - - - - -
Capex 1 12 8 5 9 17 18.9 19.1 17.9
Capex / Sales 0.41% 0.49% 0.31% 0.42% 0.73% 0.79% 0.77% 0.7%
Announcement Date 2/19/20 2/17/21 2/17/22 2/16/23 2/15/24 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for DNOW Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
14.63 USD
Average target price
16.67 USD
Spread / Average Target
+13.92%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Industrial Machinery & Equipment Wholesale

1st Jan change Capi.
DNOW INC. Stock DNOW Inc.
+29.24% 1.59B
W.W. GRAINGER, INC. Stock W.W. Grainger, Inc.
+12.14% 45.6B
FASTENAL COMPANY Stock Fastenal Company
+5.25% 39.03B
APPLIED INDUSTRIAL TECHNOLOGIES, INC. Stock Applied Industrial Technologies, Inc.
+4.75% 6.99B
DIPLOMA PLC Stock Diploma PLC
+0.95% 6.04B
MSC INDUSTRIAL DIRECT CO., INC. Stock MSC Industrial Direct Co., Inc.
-7.94% 5.25B
DISTRIBUTION SOLUTIONS GROUP, INC. Stock Distribution Solutions Group, Inc.
+4.63% 1.55B
BUFAB AB Stock Bufab AB
-12.73% 1.17B
TRUSCO NAKAYAMA CORPORATION Stock Trusco Nakayama Corporation
+3.80% 1.06B
BEIJING ORIENTAL JICHENG CO., LTD. Stock Beijing Oriental Jicheng Co., Ltd.
-5.74% 991M
Industrial Machinery & Equipment Wholesale
  1. Stock Market
  2. Equities
  3. DNOW Stock
  4. Financials DNOW Inc.