Previous Close | $13.99 |
Intrinsic Value | $0.38 |
Upside potential | -97% |
Data is not available at this time.
NOW Inc. (DNOW) operates as a global distributor of energy and industrial products, primarily serving the oil and gas, chemical, and manufacturing sectors. The company generates revenue through the sale of mission-critical equipment, spare parts, and supply chain solutions, leveraging its extensive distribution network to provide just-in-time inventory management. DNOW’s business model thrives on cyclical demand in energy markets, positioning it as a key intermediary between manufacturers and end-users in highly specialized industrial environments. The company differentiates itself through technical expertise, digital procurement platforms, and localized service centers, which enhance customer stickiness. While its performance is tied to energy sector volatility, DNOW has strategically diversified into renewable energy and downstream markets to mitigate reliance on upstream oil and gas. Its market position is reinforced by long-standing relationships with major operators and a lean cost structure that supports margin resilience during downturns.
DNOW reported $2.37 billion in revenue for FY 2024, with net income of $81 million, reflecting a net margin of approximately 3.4%. The company’s operating cash flow of $298 million underscores strong working capital management, while modest capital expenditures ($9 million) indicate a capital-light model. Diluted EPS of $0.74 suggests efficient earnings conversion despite sector headwinds.
The company’s earnings power is driven by volume-based scalability and disciplined cost control, with operating cash flow significantly exceeding net income. DNOW’s minimal debt ($42 million) and high cash reserves ($256 million) highlight prudent capital allocation, enabling flexibility for strategic investments or share repurchases. Return metrics are tempered by cyclical demand but benefit from asset-light operations.
DNOW maintains a robust balance sheet, with $256 million in cash and equivalents against only $42 million in total debt, yielding a net cash position. This liquidity buffer supports operational resilience, while the absence of dividends allows for reinvestment or opportunistic M&A. The company’s financial health is further underscored by positive free cash flow generation.
Growth is tied to energy sector cycles, though DNOW has expanded into adjacent industrial markets to diversify revenue streams. The company does not currently pay dividends, opting instead to prioritize organic growth and share repurchases. Recent trends suggest a focus on digital transformation and sustainability-linked product offerings to capture emerging demand.
Trading at a modest earnings multiple, DNOW’s valuation reflects its cyclical exposure but also discounts its strong cash flow and balance sheet. Market expectations appear balanced, with investors likely pricing in moderate recovery upside in energy capex alongside execution risks in diversification efforts.
DNOW’s key advantages include its technical distribution expertise, scalable digital platforms, and lean cost structure. The outlook hinges on energy market stability and successful penetration of renewable and industrial segments. Near-term challenges include inflationary pressures, but long-term opportunities lie in supply chain digitization and energy transition tailwinds.
Company filings (10-K), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |