Dec 13, 2022
ServiceNow, Inc
NOW
Statistics
| $723.55 | Share Price |
| $696.00 | Fair Value |
| 3.96% | Price vs Fair Value |
| $150.5 B | Market Cap |
| 25.7% | 3yr Avg Revenue Growth |
| 20.8% | Projected Sales Growth Next Year |
| 33.1% | Free Cash Flow ROIC |
 | Rising Revenues |
| Recurring Revenues |
 | High Switching Costs Moat |
Stock Research and Updates
Research Article
Updates
Q1 Updates For Visa, Chipotle, and ServiceNow
Apr 26, 2024
Updates for ASML, Visa, and ServiceNow
Jan 27, 2024
Updating Visa and ServiceNow's Q2 Results
Jul 29, 2023
Updates on Visa, Mastercard, and ServiceNow
Apr 30, 2023
Looking at ServiceNow's Q4 Results
Jan 26, 2023
Fair Value Calculation Assumptions
Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for ServiceNow, Inc (NOW) is $696.00.
| 30.5% | Free Cash Flow Margin |
| 10.0% | Discount Rate / Required Rate of Return |
| 18.7% | Average Annual Revenue Growth (Years 1-5) |
| 0.7% | Average Annual Share Dilution (Years 1-5) |
| 10.0% | Average Annual Revenue Growth (Years 6-10) |
| -0.1% | Average Annual Share Dilution (Years 6-10) |
| 6.0% | Terminal Growth Rate |
| $684.26 | Sum of Discounted Free Cash Flows |
| $12.10 | Net "Excess" Cash/Debt Per Share |
| $696.00 | Fair Value Estimate (rounded) |
Last updated Apr 25, 2024
Information contained on this website represents only the opinions of the author and should not be used as the sole basis for investing decisions. By using this site, you agree to all statements in the Site Policy.
Watch List
| CMG | 97.46% |
| SMAR | -16.78% |
| ENLT | 1.68% |
| SNPS | 65.75% |
| SPT | 42.75% |
| CELH | -9.68% |
| PINS | 47.65% |
| SNOW | 12.95% |
| WDAY | 7.74% |
| GOOG | 47.19% |
| MA | 0.75% |
| MSFT | -9.51% |
vs. Fair Value Estimates
Buy List
| HIMS | -26.47% |
| PAYC | -33.95% |
| HRMY | -51.13% |
| GLBE | -25.31% |
| YOU | -60.14% |
| MELI | -29.13% |
| FTNT | -28.69% |
vs. Fair Value Estimates
Hold List
| TOST | -18.95% |
| CPNG | 9.10% |
| MNDY | 7.57% |
| ZS | 11.35% |
| V | -16.05% |
| ADSK | -23.26% |
| NOW | 3.96% |
| ABNB | -6.15% |
| TEAM | -0.86% |
| ADBE | -19.74% |
| CRWD | 22.12% |
vs. Fair Value Estimates