As of 2025-07-16, the Intrinsic Value of ServiceNow Inc (NOW) is 156.15 USD. This NOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 966.97 USD, the upside of ServiceNow Inc is -83.90%.
The range of the Intrinsic Value is 98.87 - 439.29 USD
Based on its market price of 966.97 USD and our intrinsic valuation, ServiceNow Inc (NOW) is overvalued by 83.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 98.87 - 439.29 | 156.15 | -83.9% |
| DCF (Growth 10y) | 156.47 - 720.21 | 251.81 | -74.0% |
| DCF (EBITDA 5y) | 166.34 - 304.15 | 223.75 | -76.9% |
| DCF (EBITDA 10y) | 217.40 - 440.99 | 306.09 | -68.3% |
| Fair Value | 185.77 - 185.77 | 185.77 | -80.79% |
| P/E | 167.78 - 272.56 | 222.82 | -77.0% |
| EV/EBITDA | 108.22 - 262.03 | 193.19 | -80.0% |
| EPV | 34.42 - 49.84 | 42.13 | -95.6% |
| DDM - Stable | 69.18 - 436.25 | 252.72 | -73.9% |
| DDM - Multi | 136.86 - 704.15 | 232.78 | -75.9% |
| Market Cap (mil) | 200,143.45 |
| Beta | 1.44 |
| Outstanding shares (mil) | 206.98 |
| Enterprise Value (mil) | 198,264.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.53% |
| Cost of Debt | 4.25% |
| WACC | 8.49% |