NOW Inc
NYSE:DNOW

Watchlist Manager
NOW Inc Logo
NOW Inc
NYSE:DNOW
Watchlist
Price: 12.89 USD -2.72% Market Closed
Market Cap: 1.4B USD
Have any thoughts about
NOW Inc?
Write Note

Relative Value

The Relative Value of one DNOW stock under the Base Case scenario is 14.54 USD. Compared to the current market price of 12.89 USD, NOW Inc is Undervalued by 11%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DNOW Relative Value
Base Case
14.54 USD
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
45
Median 3Y
0.6
Median 5Y
0.6
Industry
0.7
Forward
0.6
vs History
41
vs Industry
64
Median 3Y
9.1
Median 5Y
6.6
Industry
14.4
Forward
15.9
vs History
52
vs Industry
43
Median 3Y
6.8
Median 5Y
5.8
Industry
7.9
vs History
60
vs Industry
43
Median 3Y
6.5
Median 5Y
6.7
Industry
15
vs History
39
vs Industry
34
Median 3Y
1.4
Median 5Y
1.3
Industry
1.1
vs History
17
vs Industry
51
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9
Forward
0.5
vs History
22
vs Industry
59
Median 3Y
2.1
Median 5Y
2
Industry
4.2
vs History
41
vs Industry
38
Median 3Y
7.4
Median 5Y
7.1
Industry
8.9
Forward
6.5
vs History
30
vs Industry
39
Median 3Y
8.7
Median 5Y
8.3
Industry
11.6
Forward
9.9
vs History
49
vs Industry
50
Median 3Y
5.9
Median 5Y
4.7
Industry
8.8
vs History
50
vs Industry
44
Median 3Y
6.2
Median 5Y
4.9
Industry
10.2
vs History
34
vs Industry
29
Median 3Y
1.2
Median 5Y
1.2
Industry
0.9

Multiples Across Competitors

DNOW Competitors Multiples
NOW Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
NOW Inc
NYSE:DNOW
1.4B USD 0.6 6.8 6.9 8.5
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
JP
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.1 13.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.3 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
22B GBP 2.5 17.8 192.1 327.2
P/E Multiple
Earnings Growth P/E to Growth
US
NOW Inc
NYSE:DNOW
Average P/E: 21.7
6.8
-62%
N/A
JP
Itochu Corp
TSE:8001
13
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.1
-15%
N/A
US
W W Grainger Inc
NYSE:GWW
29.1
25%
1.2
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
United Rentals Inc
NYSE:URI
18.5
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.1
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.2
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.3
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.8
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
NOW Inc
NYSE:DNOW
Average EV/EBITDA: 31.3
6.9
7%
1
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.4
17%
0.8
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192.1
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
NOW Inc
NYSE:DNOW
Average EV/EBIT: 48.3
8.5
-7%
N/A
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.2
5%
65.7

See Also

Discover More
Back to Top