investorscraft@gmail.com

Intrinsic Value of NOW Inc. (DNOW)

Previous Close$13.29
Intrinsic Value
Upside potential
Previous Close
$13.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %30.9NaN
Revenue, $2136NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2005NaN
Operating income, $m131NaN
EBITDA, $m150NaN
Interest expense (income), $mNaN
Earnings before tax, $m138NaN
Tax expense, $m10NaN
Net income, $m128NaN

BALANCE SHEET

Cash and short-term investments, $m212NaN
Total assets, $m1320NaN
Adjusted assets (=assets-cash), $m1108NaN
Average production assets, $m255NaN
Working capital, $m578NaN
Total debt, $m49NaN
Total liabilities, $m478NaN
Total equity, $m842NaN
Debt-to-equity ratio0.058NaN
Adjusted equity ratio0.584NaN

CASH FLOW

Net income, $m128NaN
Depreciation, amort., depletion, $m19NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m0NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-9NaN
Free cash flow, $m9NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m578
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount