investorscraft@gmail.com

Intrinsic ValueServiceNow, Inc. (0L5N.L)

Previous Close£118.44
Intrinsic Value
Upside potential
Previous Close
£118.44

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. is a leading provider of enterprise cloud computing solutions, specializing in workflow automation, AI, and IT service management. The company's Now platform serves as a comprehensive suite for digital transformation, integrating machine learning, robotic process automation, and performance analytics to streamline operations across industries. Its diversified product portfolio includes IT service management, HR, legal, and customer service solutions, catering to sectors like financial services, healthcare, and government. ServiceNow maintains a strong competitive edge through strategic partnerships, such as its collaboration with Celonis, which enhances process automation capabilities. The company's direct sales and reseller network further solidify its market presence, positioning it as a trusted vendor for large-scale enterprises seeking scalable, cloud-based workflow solutions. With a focus on innovation and sector-specific applications, ServiceNow continues to expand its footprint in the rapidly growing digital automation market.

Revenue Profitability And Efficiency

ServiceNow reported revenue of $10.98 billion for the period, reflecting robust demand for its cloud-based solutions. Net income stood at $1.43 billion, with diluted EPS of $6.84, underscoring strong profitability. Operating cash flow was $4.27 billion, indicating efficient cash generation, while capital expenditures of $852 million highlight ongoing investments in platform scalability and innovation.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, supported by high-margin subscription revenues and scalable cloud infrastructure. Its capital efficiency is evident in the substantial operating cash flow relative to net income, reflecting effective working capital management and low capital intensity for a SaaS business model.

Balance Sheet And Financial Health

ServiceNow maintains a solid balance sheet with $2.3 billion in cash and equivalents against $2.28 billion in total debt, indicating healthy liquidity. The modest debt level relative to its $208.6 billion market capitalization suggests a conservative capital structure with ample financial flexibility for growth initiatives.

Growth Trends And Dividend Policy

ServiceNow exhibits strong growth potential in the expanding workflow automation market, with no current dividend policy, typical of high-growth tech firms reinvesting cash flows into R&D and market expansion. The company's focus on AI and sector-specific solutions positions it well for sustained revenue growth.

Valuation And Market Expectations

With a market capitalization of $208.6 billion, ServiceNow trades at premium valuation multiples, reflecting investor confidence in its growth trajectory and market leadership in enterprise workflow automation. The beta of 0.974 suggests slightly less volatility than the broader market.

Strategic Advantages And Outlook

ServiceNow's strategic advantages include its comprehensive Now platform, strong enterprise relationships, and focus on AI-driven automation. The outlook remains positive as digital transformation trends accelerate across industries, though competition in cloud-based workflow solutions may intensify. Continued innovation and sector-specific solutions should support its market position.

Sources

Company filings, market data

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