ServiceNow Inc
NYSE:NOW

Watchlist Manager
ServiceNow Inc Logo
ServiceNow Inc
NYSE:NOW
Watchlist
Price: 980.4 USD 0.93% Market Closed
Market Cap: 202.9B USD
Have any thoughts about
ServiceNow Inc?
Write Note

Relative Value

The Relative Value of one NOW stock under the Base Case scenario is 440.42 USD. Compared to the current market price of 980.4 USD, ServiceNow Inc is Overvalued by 55%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NOW Relative Value
Base Case
440.42 USD
Overvaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
6
Median 3Y
15.1
Median 5Y
17.6
Industry
2.4
Forward
15.4
vs History
68
vs Industry
5
Median 3Y
145.7
Median 5Y
153.6
Industry
22.8
Forward
58.6
vs History
53
vs Industry
13
Median 3Y
41.2
Median 5Y
45.5
Industry
17.1
vs History
53
vs Industry
13
Median 3Y
52.2
Median 5Y
58
Industry
21.4
vs History
58
vs Industry
4
Median 3Y
19.3
Median 5Y
21
Industry
2.9
vs History
46
vs Industry
6
Median 3Y
14.7
Median 5Y
17.2
Industry
2.4
Forward
15
vs History
50
vs Industry
11
Median 3Y
18.7
Median 5Y
21.9
Industry
4.9
vs History
92
vs Industry
6
Median 3Y
106.9
Median 5Y
121.6
Industry
12.5
Forward
43.3
vs History
95
vs Industry
4
Median 3Y
202.7
Median 5Y
314.7
Industry
16.1
Forward
49.3
vs History
53
vs Industry
13
Median 3Y
40.2
Median 5Y
44.4
Industry
15.6
vs History
53
vs Industry
10
Median 3Y
50.1
Median 5Y
56.3
Industry
18.8
vs History
46
vs Industry
8
Median 3Y
12.5
Median 5Y
13.7
Industry
2.4

Multiples Across Competitors

NOW Competitors Multiples
ServiceNow Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
ServiceNow Inc
NYSE:NOW
202.9B USD 17.7 131.9 95.2 133.4
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 13.4 37.4 23.8 29.6
US
Oracle Corp
NYSE:ORCL
581.2B USD 10.1 46.7 27 36.3
US
Palo Alto Networks Inc
NASDAQ:PANW
135.4B USD 15.3 109.4 100.1 134.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
121.9B USD 29.5 -707.5 4 838 -576
US
Fortinet Inc
NASDAQ:FTNT
79.3B USD 12.9 42.2 36.2 38.6
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 47.1 21.7 36.7
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.6 723 258.7 369.6
US
Zscaler Inc
NASDAQ:ZS
48.3B USD 19 -1 246.5 -3 896.8 -377.4
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
24.2B USD 9.3 28.4 23.6 25.9
IL
Cyberark Software Ltd
NASDAQ:CYBR
19.6B USD 17.9 -224.5 -1 076.4 -217
P/E Multiple
Earnings Growth PEG
US
ServiceNow Inc
NYSE:NOW
Average P/E: 145.8
131.9
52%
2.5
US
Microsoft Corp
NASDAQ:MSFT
37.4
15%
2.5
US
Oracle Corp
NYSE:ORCL
46.7
32%
1.5
US
Palo Alto Networks Inc
NASDAQ:PANW
109.4
4%
27.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -707.5 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
42.2
14%
3
US
V
VMware Inc
XETRA:BZF1
47.1
39%
1.2
US
Xperi Holding Corp
LSE:0M2A
723
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 246.5 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
28.4
17%
1.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -224.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
ServiceNow Inc
NYSE:NOW
Average EV/EBITDA: 602.7
95.2
53%
1.8
US
Microsoft Corp
NASDAQ:MSFT
23.8
17%
1.4
US
Oracle Corp
NYSE:ORCL
27
32%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
100.1
49%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
4 838
178%
27.2
US
Fortinet Inc
NASDAQ:FTNT
36.2
17%
2.1
US
V
VMware Inc
XETRA:BZF1
21.7
19%
1.1
US
Xperi Holding Corp
LSE:0M2A
258.7
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -3 896.8 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.6
12%
2
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -1 076.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
ServiceNow Inc
NYSE:NOW
Average EV/EBIT: 100.5
133.4
64%
2.1
US
Microsoft Corp
NASDAQ:MSFT
29.6
15%
2
US
Oracle Corp
NYSE:ORCL
36.3
33%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
134.2
60%
2.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -576 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
38.6
17%
2.3
US
V
VMware Inc
XETRA:BZF1
36.7
30%
1.2
US
Xperi Holding Corp
LSE:0M2A
369.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -377.4 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
25.9
15%
1.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -217 N/A N/A