|
Real-time Estimate
Cboe BZX
11:24:57 2026-09-24 EDT
|
5-day change | 1st Jan Change | ||
| 15.78 USD | +0.41% |
|
-1.25% | +18.87% |
| 08-20 | Global markets live: Merck, Moderna, Walmart, Target, Chipotle… |  |
| 08-12 | Centuri Names Kelly Youngblood as CFO | MT |
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 | 2,840 | - | - |
| Change | - | 48.55% | -14.18% | 14.41% | 78.64% | 15.45% | - | - |
| Enterprise Value (EV) 1 | 631.2 | 1,403 | 1,204 | 1,377 | 2,460 | 3,086 | 2,834 | 2,840 |
| Change | - | 122.22% | -14.18% | 14.41% | 78.64% | 25.45% | -8.17% | 0.21% |
| P/E | 171x | 11.2x | 5.05x | 17.6x | -17.4x | -107x | 19.5x | 15.3x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 0.1x | -0.3x | 0x | 1.3x | -0x | 0.6x |
| Capitalization / Revenue | 0.58x | 0.66x | 0.52x | 0.58x | 0.87x | 0.56x | 0.52x | 0.5x |
| EV / Revenue | 0.39x | 0.66x | 0.52x | 0.58x | 0.87x | 0.61x | 0.52x | 0.5x |
| EV / EBITDA | 17.1x | 8.01x | 6.54x | 7.82x | 11.8x | 13.7x | 8.27x | 7.16x |
| EV / EBIT | 57.4x | 10.2x | 8.08x | 10.3x | 17.3x | 25.8x | 12.4x | 9.8x |
| EV / FCF | 25.2x | -156x | 7.04x | 4.76x | 18.4x | 21.6x | 14.7x | 10.5x |
| FCF Yield | 3.96% | -0.64% | 14.2% | 21% | 5.45% | 4.63% | 6.82% | 9.54% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.05 | 1.13 | 2.24 | 0.74 | -0.76 | -0.1467 | 0.805 | 1.025 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,632 | 2,136 | 2,321 | 2,373 | 2,820 | 5,066 | 5,421 | 5,689 |
| EBITDA 1 | 37 | 175 | 184 | 176 | 209 | 224.6 | 342.5 | 396.7 |
| EBIT 1 | 11 | 138 | 149 | 134 | 142 | 119.8 | 228.1 | 289.8 |
| Net income 1 | 5 | 128 | 247 | 81 | -89 | -26.58 | 147.4 | 183.4 |
| Net Debt 1 | -313 | - | - | - | - | 246 | -6 | - |
| Reference price 2 | 8.54 | 12.70 | 11.32 | 13.01 | 13.25 | 15.71 | 15.71 | 15.71 |
| Nbr of stocks (in thousands) | 110,559 | 110,440 | 106,331 | 105,846 | 185,662 | 180,786 | - | - |
| Announcement Date | 2/17/22 | 2/16/23 | 2/15/24 | 2/13/25 | 2/20/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -107.11x | 0.61x | 13.74x | - | 2.84B | |
| 27.4x | 3.13x | 18.11x | 0.76% | 59.85B | |
| 40.39x | 6.28x | 27.74x | 1.92% | 58.51B | |
| 34.95x | 5.79x | 20.67x | 0.86% | 13.55B | |
| 27.72x | 2.29x | 18.08x | 0.63% | 12.24B | |
| 16.38x | 1.24x | 10.13x | -.--% | 7.88B | |
| 27.64x | 1.82x | 15.46x | 2.82% | 6.93B | |
| 19.88x | 1.29x | 11.16x | 3.15% | 4.65B | |
| 29.44x | - | - | - | 2.97B | |
| 34.24x | 3.48x | 19.92x | 1.03% | 2.78B | |
| Average | 15.09x | 2.88x | 17.22x | 1.4% | 17.22B | |
| Weighted average by Cap. | 29.66x | 4.15x | 20.93x | 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
