
ServiceNow Inc
NYSE:NOW

Intrinsic Value
The intrinsic value of one
NOW
stock under the Base Case scenario is
408.89
USD.
Compared to the current market price of 803.72 USD,
ServiceNow Inc
is
Overvalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ServiceNow Inc
Fundamental Analysis

ServiceNow’s reliance on large enterprise deals is vulnerable to tightening corporate IT budgets in an uncertain macroeconomic climate, potentially slowing its historically rapid subscription growth.
ServiceNow’s successful track record in IT service management, coupled with its expanding capabilities in employee workflows and industry-specific solutions, positions the Now Platform as a mission-critical enterprise resource.

Revenue & Expenses Breakdown
ServiceNow Inc
Balance Sheet Decomposition
ServiceNow Inc
Current Assets | 9.2B |
Cash & Short-Term Investments | 5.8B |
Receivables | 2.2B |
Other Current Assets | 1.2B |
Non-Current Assets | 11.2B |
Long-Term Investments | 4.1B |
PP&E | 2.5B |
Intangibles | 1.5B |
Other Non-Current Assets | 3.1B |
Free Cash Flow Analysis
ServiceNow Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
ServiceNow Inc
Revenue
|
11B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
8.7B
USD
|
Operating Expenses
|
-7.3B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
61m
USD
|
Net Income
|
1.4B
USD
|
NOW Profitability Score
Profitability Due Diligence
ServiceNow Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
ServiceNow Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
NOW Solvency Score
Solvency Due Diligence
ServiceNow Inc's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Score
ServiceNow Inc's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NOW Price Targets Summary
ServiceNow Inc
According to Wall Street analysts, the average 1-year price target for
NOW
is 1 195.22 USD
with a low forecast of 723.16 USD and a high forecast of 1 497.3 USD.
Dividends
Current shareholder yield for NOW is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NOW
stock under the Base Case scenario is
408.89
USD.
Compared to the current market price of 803.72 USD,
ServiceNow Inc
is
Overvalued by 49%.