ServiceNow Inc
NYSE:NOW

Watchlist Manager
ServiceNow Inc Logo
ServiceNow Inc
NYSE:NOW
Watchlist
Price: 838.87 USD 0.72% Market Closed
Market Cap: 174B USD

Intrinsic Value

The intrinsic value of one NOW stock under the Base Case scenario is 428.78 USD. Compared to the current market price of 838.87 USD, ServiceNow Inc is Overvalued by 49%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NOW Intrinsic Value
428.78 USD
Overvaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
ServiceNow Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about NOW?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NOW valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for ServiceNow Inc.

Explain Valuation
Compare NOW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

The Now Platform’s expansion into HR, finance, and other non-IT workflows faces more formidable competition, raising concerns that ServiceNow’s offerings could struggle to differentiate sufficiently to justify premium pricing.

ServiceNow’s consistently high valuation multiples leave limited room for missteps; any deceleration in billings growth or noticeable uptick in churn could trigger sharper downside pressure than peers.

Bull Theses

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.

Under CEO Bill McDermott’s leadership, ServiceNow has aggressively pursued global enterprise accounts, translating into robust net-new annual contract value growth and improved upselling opportunities.

Highly integrated workflow solutions drive strong renewal rates and reinforce the company’s competitive moat, as switching platforms can be both disruptive and costly for customers seeking steady digital transformation.

Show More Less
How do you feel about NOW?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
ServiceNow Inc

Current Assets 8.4B
Cash & Short-Term Investments 5.4B
Receivables 1.5B
Other Current Assets 1.4B
Non-Current Assets 13.4B
Long-Term Investments 5.8B
PP&E 2.9B
Intangibles 2.2B
Other Non-Current Assets 2.5B
Current Liabilities 7.9B
Accounts Payable 146m
Accrued Liabilities 1.4B
Other Current Liabilities 6.3B
Non-Current Liabilities 2.6B
Long-Term Debt 1.5B
Other Non-Current Liabilities 1.1B
Efficiency

Free Cash Flow Analysis
ServiceNow Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
ServiceNow Inc

Revenue
12.7B USD
Cost of Revenue
-2.8B USD
Gross Profit
9.9B USD
Operating Expenses
-8.1B USD
Operating Income
1.8B USD
Other Expenses
-24m USD
Net Income
1.7B USD
Fundamental Scores

NOW Profitability Score
Profitability Due Diligence

ServiceNow Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROE is Increasing
Positive 3Y Average ROE
57/100
Profitability
Score

ServiceNow Inc's profitability score is 57/100. 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.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
86/100
Solvency
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

Wall Street analysts forecast NOW stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NOW is 1 186.91 USD with a low forecast of 773.66 USD and a high forecast of 1 398.6 USD.

Lowest
Price Target
773.66 USD
8% Downside
Average
Price Target
1 186.91 USD
41% Upside
Highest
Price Target
1 398.6 USD
67% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

ServiceNow Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

NOW Insider Trading
Buy and sell transactions by insiders

NOW News

Other Videos
What is the Intrinsic Value of one NOW stock?

The intrinsic value of one NOW stock under the Base Case scenario is 428.78 USD.

Is NOW stock undervalued or overvalued?

Compared to the current market price of 838.87 USD, ServiceNow Inc is Overvalued by 49%.

Back to Top