Valuation ServiceNow, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-17 pm EST			5-day change	1st Jan Change
1,071.48 ^USD	+1.35%		+5.49%	+1.07%

05:31am	Analyst recommendations: Apple, On Holding, Amazon, Palo Alto Networks, Tesla...
Jan. 17	Servicenow Insider Sold Shares Worth $481,636, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	53,234	107,361	129,170	78,281	144,516	221,065	221,065	-
Change	-	101.68%	20.31%	-39.4%	84.61%	52.97%	0%	-
Enterprise Value (EV) ¹	52,238	105,982	126,040	75,487	141,127	214,929	211,989	207,142
Change	-	102.88%	18.93%	-40.11%	86.96%	52.29%	-1.37%	-2.29%
P/E ratio	88.8x	933x	574x	243x	83.9x	158x	123x	96x
PBR	24.7x	37.5x	34.8x	15.7x	19.1x	23x	16.4x	12.2x
PEG	-	-11.5x	6.3x	5.8x	0x	-8.2x	4.4x	3.4x
Capitalization / Revenue	15.4x	23.8x	21.9x	10.8x	16.1x	20.1x	16.7x	13.9x
EV / Revenue	15.1x	23.4x	21.4x	10.4x	15.7x	19.6x	16x	13x
EV / EBITDA	52.7x	72.7x	64.5x	32.9x	46.3x	56.6x	45.1x	34.9x
EV / EBIT	70.6x	94.5x	85x	40.6x	56.7x	66.1x	52.7x	41.3x
EV / FCF	53.8x	73.1x	67.5x	34.6x	51.7x	62.9x	51x	40.8x
FCF Yield	1.86%	1.37%	1.48%	2.89%	1.93%	1.59%	1.96%	2.45%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.18	0.59	1.13	1.6	8.42	6.798	8.688	11.16
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,460	4,519	5,896	7,245	8,971	10,983	13,240	15,916
EBITDA ¹	991.6	1,458	1,954	2,293	3,051	3,797	4,697	5,937
EBIT ¹	739.5	1,121	1,482	1,860	2,489	3,249	4,024	5,011
Net income ¹	626.7	118.5	230	325	1,731	1,423	1,865	2,427
Net Debt ¹	-996.1	-1,380	-3,130	-2,794	-3,389	-6,136	-9,076	-13,922
Reference price ²	282.32	550.43	649.11	388.27	706.49	1,071.48	1,071.48	1,071.48
Nbr of stocks (in thousands)	188,559	195,050	198,995	201,614	204,555	206,317	206,317	-
Announcement Date	1/29/20	1/27/21	1/26/22	1/25/23	1/24/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
SERVICENOW, INC.	157.62x	19.57x	56.6x	-.--%	221B
ORACLE CORPORATION	35.24x	9.11x	17.3x	+0.98%	450B
SAP SE	100.11x	8.73x	32.38x	+0.87%	310B
MICROSTRATEGY INCORPORATED	-151.34x	217.93x	3863.68x	-	97.73B
CONSTELLATION SOFTWARE INC.	93.47x	6.58x	24.65x	-	64.55B
FAIR ISAAC CORPORATION	73x	24.08x	43.46x	-.--%	46.27B
HUBSPOT, INC.	23985.02x	13.38x	64.06x	-.--%	36.37B
WISETECH GLOBAL LIMITED	106.56x	30.22x	59.7x	+0.19%	24.51B
TOAST, INC.	1020.75x	4.13x	56.28x	-.--%	21.52B
TRIMBLE, INC.	11.93x	5.28x	19.47x	-.--%	18.41B
Average	2,543.24x	33.90x	423.76x	+0.26%	129.05B
Weighted average by Cap.	754.23x	27.42x	323.05x	+0.64%