Stock NOW SERVICENOW, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials ServiceNow, Inc.

Equities

NOW

US81762P1021

Software

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
723.6 USD +1.02% Intraday chart for ServiceNow, Inc. +1.35% +2.41%
Apr. 25 BNP Paribas Raises ServiceNow's Price Target to $734 From $700 MT
Apr. 25 ServiceNow Q1 Results 'Relatively Uneventful,' Morgan Stanley Says MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 53,234 107,361 129,170 78,281 144,516 148,604 - -
Enterprise Value (EV) 1 52,238 105,982 126,040 75,487 141,127 143,851 139,807 135,356
P/E ratio 88.8 x 933 x 574 x 243 x 83.9 x 120 x 94.9 x 76.1 x
Yield - - - - - - - -
Capitalization / Revenue 15.4 x 23.8 x 21.9 x 10.8 x 16.1 x 13.6 x 11.3 x 9.35 x
EV / Revenue 15.1 x 23.4 x 21.4 x 10.4 x 15.7 x 13.2 x 10.6 x 8.52 x
EV / EBITDA 52.7 x 72.7 x 64.5 x 32.9 x 46.3 x 38 x 29.8 x 23.2 x
EV / FCF 53.8 x 73.1 x 67.5 x 34.6 x 51.7 x 42.3 x 33.5 x 26.1 x
FCF Yield 1.86% 1.37% 1.48% 2.89% 1.93% 2.37% 2.98% 3.84%
Price to Book 24.7 x 37.5 x 34.8 x 15.7 x 19.1 x 15.2 x 11.4 x 8.91 x
Nbr of stocks (in thousands) 188,559 195,050 198,995 201,614 204,555 205,382 - -
Reference price 2 282.3 550.4 649.1 388.3 706.5 723.6 723.6 723.6
Announcement Date 1/29/20 1/27/21 1/26/22 1/25/23 1/24/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,460 4,519 5,896 7,245 8,971 10,905 13,148 15,889
EBITDA 1 991.6 1,458 1,954 2,293 3,051 3,784 4,696 5,836
EBIT 1 739.5 1,121 1,482 1,860 2,489 3,171 3,943 4,933
Operating Margin 21.37% 24.81% 25.14% 25.67% 27.74% 29.08% 29.99% 31.05%
Earnings before Tax (EBT) 1 67.18 149.2 249 399 1,008 1,570 2,000 2,730
Net income 1 626.7 118.5 230 325 1,731 1,253 1,615 2,071
Net margin 18.11% 2.62% 3.9% 4.49% 19.3% 11.49% 12.28% 13.03%
EPS 2 3.180 0.5900 1.130 1.600 8.420 6.026 7.627 9.503
Free Cash Flow 1 971.1 1,449 1,867 2,180 2,728 3,404 4,169 5,193
FCF margin 28.06% 32.07% 31.67% 30.09% 30.41% 31.21% 31.71% 32.69%
FCF Conversion (EBITDA) 97.93% 99.43% 95.55% 95.07% 89.41% 89.96% 88.78% 88.98%
FCF Conversion (Net income) 154.95% 1,222.95% 811.74% 670.77% 157.6% 271.55% 258.18% 250.81%
Dividend per Share 2 - - - - - - - -
Announcement Date 1/29/20 1/27/21 1/26/22 1/25/23 1/24/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,512 1,614 1,722 1,752 1,831 1,940 2,096 2,150 2,288 2,437 2,603 2,611 2,756 2,937 3,117
EBITDA 1 516 493 538 504 589 662 678 680 822 871 921 806.4 987.5 1,068 1,119
EBIT 1 391 367 437 399 480 544 552 544 676 717 791 658.1 821.6 903.2 945.6
Operating Margin 25.86% 22.74% 25.38% 22.77% 26.22% 28.04% 26.34% 25.3% 29.55% 29.42% 30.39% 25.21% 29.82% 30.75% 30.33%
Earnings before Tax (EBT) 1 - 32 85 29 102 183 188 174 299 347 425 278.8 414.8 499.7 544.8
Net income 1 63 26 75 20 80 150 150 1,044 242 295 347 208.2 332.1 388.4 408.6
Net margin 4.17% 1.61% 4.36% 1.14% 4.37% 7.73% 7.16% 48.56% 10.58% 12.11% 13.33% 7.98% 12.05% 13.22% 13.11%
EPS 2 0.3100 0.1300 0.3700 0.1000 0.3900 0.7400 0.7300 5.080 1.170 1.430 1.670 0.9864 1.568 1.854 1.940
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 10/27/21 1/26/22 4/27/22 7/27/22 10/26/22 1/25/23 4/26/23 7/26/23 10/25/23 1/24/24 4/24/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 996 1,380 3,130 2,794 3,389 4,753 8,797 13,248
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 971 1,449 1,867 2,180 2,728 3,404 4,169 5,193
ROE (net income / shareholders' equity) 39.9% 37.3% 36.8% 35.4% 35% 31.9% 28.8% 27.2%
ROA (Net income/ Total Assets) 13.1% 12.6% 12.3% 12.8% 14.4% 14.2% 10.4% 8.8%
Assets 1 4,801 943.5 1,868 2,538 11,990 8,797 15,529 23,529
Book Value Per Share 2 11.40 14.70 18.70 24.70 37.00 47.50 63.40 81.20
Cash Flow per Share 2 6.270 8.820 10.80 13.30 16.50 19.20 23.10 26.00
Capex 1 265 419 392 550 694 750 884 1,031
Capex / Sales 7.65% 9.28% 6.65% 7.59% 7.74% 6.88% 6.72% 6.49%
Announcement Date 1/29/20 1/27/21 1/26/22 1/25/23 1/24/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for ServiceNow, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
41
Last Close Price
723.6 USD
Average target price
853.6 USD
Spread / Average Target
+17.97%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Enterprise Software

1st Jan change Capi.
SERVICENOW, INC. Stock ServiceNow, Inc.
+2.41% 149B
ORACLE CORPORATION Stock Oracle Corporation
+11.17% 322B
SAP SE Stock SAP SE
+24.75% 216B
CONSTELLATION SOFTWARE INC. Stock Constellation Software Inc.
+10.65% 56.27B
HUBSPOT, INC. Stock HubSpot, Inc.
+8.71% 32.13B
FAIR ISAAC CORPORATION Stock Fair Isaac Corporation
-4.57% 27.45B
MICROSTRATEGY INCORPORATED Stock MicroStrategy Incorporated
+103.03% 22.62B
WISETECH GLOBAL LIMITED Stock WiseTech Global Limited
+20.22% 19.55B
SAGE GROUP PLC Stock Sage Group plc
+0.04% 14.61B
TRIMBLE, INC. Stock Trimble, Inc.
+13.06% 14.69B
Enterprise Software
  1. Stock Market
  2. Equities
  3. NOW Stock
  4. Financials ServiceNow, Inc.