DNOW
NOW Inc
Price:  
14.19 
USD
Volume:  
957,798.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DNOW Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of NOW Inc (DNOW) is 18.23 USD. This DNOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.19 USD, the upside of NOW Inc is %.

The range of the Intrinsic Value is 15.82 - 21.87 USD

14.19 USD
Stock Price
18.23 USD
Intrinsic Value
Intrinsic Value Details

DNOW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.82 - 21.87 18.23 28.5%
DCF (Growth 10y) 17.37 - 23.67 19.89 40.2%
DCF (EBITDA 5y) 12.71 - 14.40 13.50 -4.8%
DCF (EBITDA 10y) 14.81 - 17.14 15.89 12.0%
Fair Value 58.16 - 58.16 58.16 309.88%
P/E 11.46 - 20.57 16.08 13.4%
EV/EBITDA 10.94 - 14.27 12.22 -13.9%
EPV 13.84 - 16.90 15.37 8.3%
DDM - Stable 17.77 - 34.69 26.23 84.8%
DDM - Multi 10.52 - 16.51 12.90 -9.1%

DNOW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,506.55
Beta 0.86
Outstanding shares (mil) 106.17
Enterprise Value (mil) 1,207.55
Market risk premium 4.60%
Cost of Equity 8.60%
Cost of Debt 5.00%
WACC 8.54%