investorscraft@gmail.com

Intrinsic ValueNOW Inc. (0K9J.L)

Previous Close£15.18
Intrinsic Value
Upside potential
Previous Close
£15.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NOW Inc. operates as a key distributor of downstream energy and industrial products, serving sectors such as petroleum refining, chemical processing, LNG terminals, and power generation. The company’s revenue model is built on supplying essential maintenance, repair, and operating (MRO) products, along with specialized equipment like pumps, compressors, and modular solutions. Its offerings span consumables, OEM equipment, and value-added services, including supply chain management and after-sales support, catering to upstream, midstream, and downstream energy markets. NOW Inc. differentiates itself through its extensive distribution network of approximately 180 locations, enabling efficient logistics and localized customer service. The company’s market position is reinforced by its strong relationships with drilling contractors, oil and gas companies, and industrial manufacturers, positioning it as a critical partner in energy and industrial supply chains. While the energy sector’s cyclicality presents challenges, NOW Inc. benefits from recurring demand for MRO products and its ability to adapt to evolving industry needs, such as modular solutions and digital supply chain tools.

Revenue Profitability And Efficiency

NOW Inc. reported revenue of $2.37 billion for the period, with net income of $81 million, reflecting a net margin of approximately 3.4%. The company’s operating cash flow of $298 million underscores its ability to convert sales into cash efficiently, supported by disciplined working capital management. Capital expenditures were modest at $9 million, indicating a lean operational approach.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.74 demonstrates its earnings capability, though it operates in a competitive and cyclical industry. With a beta of 1.198, NOW Inc. exhibits higher volatility relative to the market, reflecting its sensitivity to energy sector dynamics. Its capital efficiency is evident in its ability to generate strong cash flows relative to its asset base.

Balance Sheet And Financial Health

NOW Inc. maintains a solid balance sheet with $256 million in cash and equivalents and total debt of $42 million, resulting in a conservative leverage profile. The company’s financial health is further supported by its positive operating cash flow, providing flexibility for strategic investments or debt reduction.

Growth Trends And Dividend Policy

Growth is driven by demand for energy and industrial products, though the company does not currently pay dividends, opting to reinvest cash flows into operations or strategic initiatives. Its focus on supply chain solutions and modular offerings positions it to capitalize on industry trends such as digitalization and efficiency improvements.

Valuation And Market Expectations

With a market capitalization of approximately $1.52 billion, NOW Inc. trades at a valuation reflective of its niche position in energy distribution. Investors likely price in cyclical risks but recognize its stable cash flow generation and potential for margin expansion in favorable market conditions.

Strategic Advantages And Outlook

NOW Inc.’s strategic advantages include its extensive distribution network, diversified product portfolio, and strong customer relationships. The outlook hinges on energy sector recovery and industrial demand, with opportunities in digital supply chain solutions and aftermarket services. However, macroeconomic volatility and commodity price fluctuations remain key risks.

Sources

Company description, financial data from public filings, and market data from Bloomberg.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount