Financials ServiceNow, Inc.

Equities

NOW

US81762P1021

Software

Market Closed - Nyse 21:00:02 19/07/2024 BST 5-day change 1st Jan Change
751.2 USD +1.68% Intraday chart for ServiceNow, Inc. -0.96% +6.33%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 53,234 107,361 129,170 78,281 144,516 154,283 - -
Enterprise Value (EV) 1 52,238 105,982 126,040 75,487 141,127 149,236 145,449 141,091
P/E ratio 88.8 x 933 x 574 x 243 x 83.9 x 125 x 96.6 x 75.8 x
Yield - - - - - - - -
Capitalization / Revenue 15.4 x 23.8 x 21.9 x 10.8 x 16.1 x 14.2 x 11.7 x 9.72 x
EV / Revenue 15.1 x 23.4 x 21.4 x 10.4 x 15.7 x 13.7 x 11.1 x 8.89 x
EV / EBITDA 52.7 x 72.7 x 64.5 x 32.9 x 46.3 x 39.4 x 31 x 24.1 x
EV / FCF 53.8 x 73.1 x 67.5 x 34.6 x 51.7 x 43.8 x 35 x 27.2 x
FCF Yield 1.86% 1.37% 1.48% 2.89% 1.93% 2.28% 2.86% 3.68%
Price to Book 24.7 x 37.5 x 34.8 x 15.7 x 19.1 x 15.9 x 11.9 x 9.23 x
Nbr of stocks (in thousands) 188,559 195,050 198,995 201,614 204,555 205,382 - -
Reference price 2 282.3 550.4 649.1 388.3 706.5 751.2 751.2 751.2
Announcement Date 29/01/20 27/01/21 26/01/22 25/01/23 24/01/24 - - -
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 10,899 13,148 15,865
EBITDA 1 991.6 1,458 1,954 2,293 3,051 3,787 4,697 5,849
EBIT 1 739.5 1,121 1,482 1,860 2,489 3,174 3,959 4,997
Operating Margin 21.37% 24.81% 25.14% 25.67% 27.74% 29.12% 30.11% 31.5%
Earnings before Tax (EBT) 1 67.18 149.2 249 399 1,008 1,535 2,048 2,736
Net income 1 626.7 118.5 230 325 1,731 1,277 1,694 2,222
Net margin 18.11% 2.62% 3.9% 4.49% 19.3% 11.72% 12.89% 14.01%
EPS 2 3.180 0.5900 1.130 1.600 8.420 6.013 7.773 9.915
Free Cash Flow 1 971.1 1,449 1,867 2,180 2,728 3,408 4,159 5,195
FCF margin 28.06% 32.07% 31.67% 30.09% 30.41% 31.27% 31.63% 32.75%
FCF Conversion (EBITDA) 97.93% 99.43% 95.55% 95.07% 89.41% 90.01% 88.54% 88.82%
FCF Conversion (Net income) 154.95% 1,222.95% 811.74% 670.77% 157.6% 266.93% 245.44% 233.8%
Dividend per Share 2 - - - - - - - -
Announcement Date 29/01/20 27/01/21 26/01/22 25/01/23 24/01/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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 2025 Q2
Net sales 1 1,614 1,722 1,752 1,831 1,940 2,096 2,150 2,288 2,437 2,603 2,610 2,756 2,935 3,119 3,143
EBITDA 1 493 538 504 589 662 678 680 822 871 921 809.8 990.6 1,079 1,105 1,056
EBIT 1 367 437 399 480 544 552 544 676 717 791 656.2 820.1 905.4 949.6 861.6
Operating Margin 22.74% 25.38% 22.77% 26.22% 28.04% 26.34% 25.3% 29.55% 29.42% 30.39% 25.14% 29.75% 30.85% 30.44% 27.41%
Earnings before Tax (EBT) 1 32 85 29 102 183 188 174 299 347 425 276.3 414.1 490.3 534.7 429.3
Net income 1 26 75 20 80 150 150 1,044 242 295 347 220 344.4 404.8 414.2 340.8
Net margin 1.61% 4.36% 1.14% 4.37% 7.73% 7.16% 48.56% 10.58% 12.11% 13.33% 8.43% 12.49% 13.79% 13.28% 10.84%
EPS 2 0.1300 0.3700 0.1000 0.3900 0.7400 0.7300 5.080 1.170 1.430 1.670 1.009 1.589 1.860 1.981 1.578
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 26/01/22 27/04/22 27/07/22 26/10/22 25/01/23 26/04/23 26/07/23 25/10/23 24/01/24 24/04/24 - - - - -
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 5,047 8,834 13,192
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 971 1,449 1,867 2,180 2,728 3,408 4,159 5,195
ROE (net income / shareholders' equity) 39.9% 37.3% 36.8% 35.4% 35% 31.9% 28.8% 27.3%
ROA (Net income/ Total Assets) 13.1% 12.6% 12.3% 12.8% 14.4% 9.9% 9.23% 7.95%
Assets 1 4,801 943.5 1,868 2,538 11,990 12,898 18,351 27,950
Book Value Per Share 2 11.40 14.70 18.70 24.70 37.00 47.30 63.40 81.40
Cash Flow per Share 2 6.270 8.820 10.80 13.30 16.50 19.20 23.00 25.70
Capex 1 265 419 392 550 694 768 887 1,032
Capex / Sales 7.65% 9.28% 6.65% 7.59% 7.74% 7.05% 6.74% 6.5%
Announcement Date 29/01/20 27/01/21 26/01/22 25/01/23 24/01/24 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
39
Last Close Price
751.2 USD
Average target price
852.6 USD
Spread / Average Target
+13.50%
Consensus
  1. Stock Market
  2. Equities
  3. NOW Stock
  4. Financials ServiceNow, Inc.