Previous Close | $938.78 |
Intrinsic Value | $1,099.44 |
Upside potential | +17% |
Data is not available at this time.
ServiceNow, Inc. operates as a leading provider of cloud-based digital workflow solutions, specializing in enterprise IT service management (ITSM), customer service, HR service delivery, and security operations. The company’s platform enables organizations to automate and streamline workflows across departments, enhancing operational efficiency and productivity. ServiceNow’s revenue model is subscription-based, with long-term contracts ensuring recurring revenue streams. The company serves a diverse clientele, including Fortune 500 companies, government agencies, and mid-sized enterprises, reinforcing its position as a dominant player in the enterprise software-as-a-service (SaaS) market. ServiceNow differentiates itself through its low-code/no-code development environment, AI-driven automation, and seamless integrations with third-party applications. Its strong brand recognition, coupled with high customer retention rates, underscores its competitive moat in a rapidly evolving digital transformation landscape. The company continues to expand its market share by innovating in emerging areas like AIOps, robotic process automation (RPA), and industry-specific solutions, further solidifying its leadership in workflow automation.
ServiceNow reported robust revenue of $10.98 billion for FY 2024, reflecting strong demand for its workflow automation solutions. Net income stood at $1.43 billion, with diluted EPS of $6.84, demonstrating improved profitability. Operating cash flow was $4.27 billion, highlighting efficient cash generation, while capital expenditures of $852 million indicate ongoing investments in infrastructure and innovation to support growth.
The company’s earnings power is evident in its ability to convert revenue into substantial operating cash flow, with a margin of approximately 39%. ServiceNow’s capital efficiency is underscored by its disciplined investment strategy, balancing growth initiatives with profitability. The absence of dividends suggests a focus on reinvesting cash flows into expansion and product development.
ServiceNow maintains a solid balance sheet with $2.30 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $2.28 billion is manageable relative to its cash position and cash flow generation. The company’s financial health is further supported by its strong operating cash flow, ensuring flexibility for future investments or debt reduction.
ServiceNow has demonstrated consistent revenue growth, driven by expanding subscription revenues and new customer acquisitions. The company does not currently pay dividends, opting instead to reinvest profits into innovation and market expansion. This strategy aligns with its focus on sustaining high growth rates and capturing larger market opportunities in digital transformation.
ServiceNow’s valuation reflects its premium positioning in the enterprise SaaS sector, with investors pricing in continued growth and margin expansion. Market expectations are high, given the company’s track record of innovation and execution, though this also implies elevated performance benchmarks to justify its valuation multiples.
ServiceNow’s strategic advantages include its first-mover status in workflow automation, a sticky customer base, and a robust ecosystem of integrations. The outlook remains positive, supported by tailwinds from digital transformation trends and the company’s ability to innovate in AI and automation. However, competition and macroeconomic factors could pose challenges to sustained growth.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |