|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 107.08 USD | +3.67% |
|
+6.29% | -30.10% |
| Feb. 11 | ServiceNow, Inc. agreed to acquire Pyramid Analytics BV. | CI |
| Feb. 11 | S&P 500, Dow muted after jobs data; Alphabet, Microsoft drag on Nasdaq | RE |
Company Valuation: ServiceNow, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 129,170 | 78,281 | 144,516 | 218,721 | 158,920 | 112,006 | - | - |
| Change | - | -39.4% | 84.61% | 51.35% | -27.34% | -29.52% | - | - |
| Enterprise Value (EV) 1 | 126,040 | 75,487 | 141,127 | 214,448 | 154,127 | 101,226 | 94,888 | 89,747 |
| Change | - | -40.11% | 86.96% | 51.95% | -28.13% | -34.32% | -6.26% | -5.42% |
| P/E ratio | 574x | 243x | 83.9x | 155x | 91.7x | 47.1x | 36.2x | 28.3x |
| PBR | 34.8x | 15.7x | 19.1x | 22.9x | 12.4x | 7.16x | 5.44x | 4.46x |
| PEG | - | 5.8x | 0x | -8.3x | 4.2x | 1.3x | 1.2x | 1x |
| Capitalization / Revenue | 21.9x | 10.8x | 16.1x | 19.9x | 12x | 7.01x | 5.91x | 4.96x |
| EV / Revenue | 21.4x | 10.4x | 15.7x | 19.5x | 11.6x | 6.33x | 5.01x | 3.98x |
| EV / EBITDA | 64.5x | 32.9x | 46.3x | 56.2x | 31.5x | 17.7x | 13.7x | 10.6x |
| EV / EBIT | 85x | 40.6x | 56.7x | 65.9x | 37.1x | 19.8x | 15.3x | 11.8x |
| EV / FCF | 67.5x | 34.6x | 51.7x | 62.1x | 33.2x | 17.7x | 13.8x | 11.8x |
| FCF Yield | 1.48% | 2.89% | 1.93% | 1.61% | 3.01% | 5.66% | 7.27% | 8.46% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.226 | 0.32 | 1.684 | 1.368 | 1.67 | 2.274 | 2.962 | 3.778 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,896 | 7,245 | 8,971 | 10,984 | 13,278 | 15,987 | 18,946 | 22,561 |
| EBITDA 1 | 1,954 | 2,293 | 3,051 | 3,818 | 4,887 | 5,710 | 6,938 | 8,441 |
| EBIT 1 | 1,482 | 1,860 | 2,489 | 3,254 | 4,149 | 5,119 | 6,221 | 7,595 |
| Net income 1 | 230 | 325 | 1,731 | 1,425 | 1,748 | 2,449 | 3,163 | 4,159 |
| Net Debt 1 | -3,130 | -2,794 | -3,389 | -4,273 | -4,793 | -10,780 | -17,118 | -22,259 |
| Reference price 2 | 129.82 | 77.65 | 141.30 | 212.02 | 153.19 | 107.08 | 107.08 | 107.08 |
| Nbr of stocks (in thousands) | 994,975 | 1,008,070 | 1,022,775 | 1,031,585 | 1,037,408 | 1,046,000 | - | - |
| Announcement Date | 1/26/22 | 1/25/23 | 1/24/24 | 1/29/25 | 1/28/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 47.1x | 6.33x | 17.73x | -.--% | 112B | |
| 28.69x | 8.5x | 16.02x | 1.18% | 460B | |
| 28.45x | 5.3x | 17.06x | 1.43% | 237B | |
| 89x | - | - | - | 44.48B | |
| 52.57x | 3.31x | 11.69x | 0.23% | 36.67B | |
| 38.07x | 14.15x | 22.97x | -.--% | 31.9B | |
| 36.87x | 4.68x | 16.22x | - | 15.8B | |
| 51.38x | 2.34x | 23.07x | -.--% | 16.1B | |
| 85.9x | 2.91x | 12.28x | -.--% | 12.77B | |
| 47.14x | 12.47x | 24.61x | 0.48% | 10.04B | |
| Average | 50.52x | 6.66x | 17.96x | 0.42% | 97.74B | |
| Weighted average by Cap. | 36.13x | 7.21x | 16.73x | 0.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- NOW Stock
- Valuation ServiceNow, Inc.
Select your edition
All financial news and data tailored to specific country editions
