COMP <GO>
DNOW vs MA // EV/EBITDA & P/E VALUATION
DNOW Inc. (NYSE) VS. Mastercard Incorporated (NYSE) • 15-METRIC TALLY: DNOW 2
— MA 8
■ METRIC PARITY
LAST: $16.66 (+0.97%) • MKT CAP: $3.01B
valuation
—
LAST: $635.70 (+4.16%) • MKT CAP: $556.88B
valuation
29.2x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (DNOW VS. MA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | DNOW | MA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 17.00% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -3.60% | 33.50% | -37.10 | MA | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 29.2x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 4.45% | 3.08% | +1.37 | DNOW | /fcf-yield <GO> |
| Operating Margin | -3.30% | 57.60% | -60.90 | MA | /operating-margins <GO> |
| Net Profit Margin | 0.00% | 45.60% | -45.60 | MA | /net-margins <GO> |
| Revenue Growth (YoY) | 18.80% | 16.40% | +2.40 | DNOW | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.49% | -0.49 | MA | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.81 | 11.17 | -9.36 | MA | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 8/9 | -3.00 | MA | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 55.7 | 68.8 | -13.12 | MA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.90 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 31.2x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $3.01B | $556.88B | -$553.87B | MA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | DNOW REV | MA REV | DNOW GROSS % | MA GROSS % | DNOW FCF | MA FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $2.82B | $32.79B | 17.0% | — | $134.0M | $17.16B |
| FY 2024 | $2.37B | $28.17B | 22.4% | — | $289.0M | $14.31B |
| FY 2023 | $2.32B | $25.10B | — | — | $188.0M | $10.85B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
DNOW // BETA —
MA // BETA 0.90