investorscraft@gmail.com

Intrinsic Value of ServiceNow, Inc. (NOW)

Previous Close$938.78
Intrinsic Value
Upside potential
Previous Close
$938.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount