Relative Value

The Relative Value of one DNOW stock under the Base Case scenario is 14.93 USD. Compared to the current market price of 11.82 USD, NOW Inc is Undervalued by 21%.

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
14.93 USD
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

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
2.2B USD 0.8 -25.2 -10.5 -8.9
JP
Mitsubishi Corp
TSE:8058
19.2T JPY 1 26.2 27.8 52.3
JP
Mitsui & Co Ltd
TSE:8031
16.8T JPY 1.2 19.6 24.2 39.6
JP
Itochu Corp
TSE:8001
16.5T JPY 1.1 17.9 17 27.9
JP
Marubeni Corp
TSE:8002
8.9T JPY 1.1 17.4 21.5 37.9
US
Fastenal Co
NASDAQ:FAST
53.7B USD 6.5 42.6 29.1 32.2
US
W W Grainger Inc
NYSE:GWW
52.9B USD 3 31.2 20 22
US
WW Grainger Inc
XMUN:GWW
45.3B EUR 3 31.1 19.9 22
US
United Rentals Inc
NYSE:URI
51.8B USD 3.1 19.7 8.7 15.5
US
Ferguson Enterprises Inc
NYSE:FERG
45.1B USD 1.4 22.5 15 16.9
JP
Sumitomo Corp
TSE:8053
6.9T JPY 0.9 12.5 14.9 23.8
P/E Multiple
Earnings Growth PEG
US
NOW Inc
NYSE:DNOW
Average P/E: 24.1
Negative Multiple: -25.2
N/A N/A
JP
Mitsubishi Corp
TSE:8058
26.2
3%
8.7
JP
Mitsui & Co Ltd
TSE:8031
19.6
4%
4.9
JP
Itochu Corp
TSE:8001
17.9
9%
2
JP
Marubeni Corp
TSE:8002
17.4
7%
2.5
US
Fastenal Co
NASDAQ:FAST
42.6
10%
4.3
US
W W Grainger Inc
NYSE:GWW
31.2
14%
2.2
US
W
WW Grainger Inc
XMUN:GWW
31.1
14%
2.2
US
United Rentals Inc
NYSE:URI
19.7
15%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
22.5
11%
2
JP
Sumitomo Corp
TSE:8053
12.5
6%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
NOW Inc
NYSE:DNOW
Average EV/EBITDA: 19.8
Negative Multiple: -10.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
27.8
4%
7
JP
Mitsui & Co Ltd
TSE:8031
24.2
7%
3.5
JP
Itochu Corp
TSE:8001
17
5%
3.4
JP
Marubeni Corp
TSE:8002
21.5
2%
10.7
US
Fastenal Co
NASDAQ:FAST
29.1
10%
2.9
US
W W Grainger Inc
NYSE:GWW
20
11%
1.8
US
W
WW Grainger Inc
XMUN:GWW
19.9
11%
1.8
US
United Rentals Inc
NYSE:URI
8.7
9%
1
US
Ferguson Enterprises Inc
NYSE:FERG
15
8%
1.9
JP
Sumitomo Corp
TSE:8053
14.9
3%
5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
NOW Inc
NYSE:DNOW
Average EV/EBIT: 29
Negative Multiple: -8.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
52.3
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
39.6
N/A N/A
JP
Itochu Corp
TSE:8001
27.9
N/A N/A
JP
Marubeni Corp
TSE:8002
37.9
N/A N/A
US
Fastenal Co
NASDAQ:FAST
32.2
10%
3.2
US
W W Grainger Inc
NYSE:GWW
22
11%
2
US
W
WW Grainger Inc
XMUN:GWW
22
11%
2
US
United Rentals Inc
NYSE:URI
15.5
10%
1.5
US
Ferguson Enterprises Inc
NYSE:FERG
16.9
7%
2.4
JP
Sumitomo Corp
TSE:8053
23.8
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett