|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.74 USD | -0.43% |
|
+1.85% | +3.77% |
| 05-09 | DNOW Inc., Q1 2026 Earnings Call, May 07, 2026 | |
| 05-07 | Tranche Update on DNOW Inc.'s Equity Buyback Plan announced on January 24, 2025. | CI |
Company Valuation: DNOW Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 944.2 | 1,403 | 1,204 | 1,377 | 2,460 | 2,519 | - | - |
| Change | - | 48.55% | -14.18% | 14.41% | 78.64% | 2.4% | - | - |
| Enterprise Value (EV) 1 | 631.2 | 1,403 | 1,204 | 1,377 | 2,460 | 2,792 | 2,592 | 2,519 |
| Change | - | 122.22% | -14.18% | 14.41% | 78.64% | 13.5% | -7.16% | -2.82% |
| P/E Ratio | 171x | 11.2x | 5.05x | 17.6x | -17.4x | 145x | 14.6x | 14.8x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 0.1x | -0.3x | 0x | -1x | 0x | -10.47x |
| Capitalization / Revenue | 0.58x | 0.66x | 0.52x | 0.58x | 0.87x | 0.5x | 0.47x | 0.46x |
| EV / Revenue | 0.39x | 0.66x | 0.52x | 0.58x | 0.87x | 0.56x | 0.49x | 0.46x |
| EV / EBITDA | 17.1x | 8.01x | 6.54x | 7.82x | 11.8x | 12.5x | 7.68x | 6.79x |
| EV / EBIT | 57.4x | 10.2x | 8.08x | 10.3x | 17.3x | 25.7x | 10.2x | 9.41x |
| EV / FCF | 25.2x | -156x | 7.04x | 4.76x | 18.4x | 26.2x | 15.1x | 14.1x |
| FCF Yield | 3.96% | -0.64% | 14.2% | 21% | 5.45% | 3.82% | 6.64% | 7.09% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.05 | 1.13 | 2.24 | 0.74 | -0.76 | 0.095 | 0.9433 | 0.93 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,632 | 2,136 | 2,321 | 2,373 | 2,820 | 5,005 | 5,323 | 5,483 |
| EBITDA 1 | 37 | 175 | 184 | 176 | 209 | 222.9 | 337.5 | 370.9 |
| EBIT 1 | 11 | 138 | 149 | 134 | 142 | 108.8 | 254.7 | 267.6 |
| Net income 1 | 5 | 128 | 247 | 81 | -89 | 15.53 | 175.5 | 173.2 |
| Net Debt 1 | -313 | - | - | - | - | 273 | 73 | - |
| Reference price 2 | 8.54 | 12.70 | 11.32 | 13.01 | 13.25 | 13.80 | 13.80 | 13.80 |
| Nbr of stocks (in thousands) | 110,559 | 110,440 | 106,331 | 105,846 | 185,662 | 182,546 | - | - |
| Announcement Date | 2/17/22 | 2/16/23 | 2/15/24 | 2/13/25 | 2/20/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 145.26x | 0.56x | 12.52x | - | 2.52B | |
| 28.94x | 3.28x | 19.06x | 0.73% | 62.21B | |
| 37.14x | 5.78x | 25.48x | 2.01% | 52.84B | |
| 34.1x | 5.38x | 20.03x | 0.94% | 12.53B | |
| 29.35x | 2.34x | 18.95x | 0.61% | 11.61B | |
| 18.07x | 1.46x | 11.74x | -.--% | 9.25B | |
| 27.5x | 1.76x | 15.36x | 3.04% | 6.43B | |
| 16.79x | 1.09x | 9.56x | 3.8% | 3.92B | |
| 25.71x | - | - | - | 2.49B | |
| 28.32x | 2.9x | 16.74x | 1.24% | 2.33B | |
| Average | 39.12x | 2.73x | 16.60x | 1.55% | 16.61B | |
| Weighted average by Cap. | 32.73x | 3.92x | 20.28x | 1.29% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DNOW Stock
- Valuation DNOW Inc.
Select your edition
All financial news and data tailored to specific country editions
