NOW
ServiceNow Inc
Price:  
1,040.18 
USD
Volume:  
1,155,321.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NOW Intrinsic Value

-84.60 %
Upside

What is the intrinsic value of NOW?

As of 2025-05-17, the Intrinsic Value of ServiceNow Inc (NOW) is 160.14 USD. This NOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,040.18 USD, the upside of ServiceNow Inc is -84.60%.

The range of the Intrinsic Value is 101.45 - 448.06 USD

Is NOW undervalued or overvalued?

Based on its market price of 1,040.18 USD and our intrinsic valuation, ServiceNow Inc (NOW) is overvalued by 84.60%.

1,040.18 USD
Stock Price
160.14 USD
Intrinsic Value
Intrinsic Value Details

NOW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 101.45 - 448.06 160.14 -84.6%
DCF (Growth 10y) 161.16 - 735.03 258.81 -75.1%
DCF (EBITDA 5y) 210.66 - 375.59 289.11 -72.2%
DCF (EBITDA 10y) 268.80 - 536.70 387.33 -62.8%
Fair Value 185.75 - 185.75 185.75 -82.14%
P/E 165.84 - 254.10 216.30 -79.2%
EV/EBITDA 139.53 - 280.55 217.37 -79.1%
EPV 34.92 - 50.02 42.47 -95.9%
DDM - Stable 71.12 - 445.30 258.21 -75.2%
DDM - Multi 141.32 - 719.27 239.64 -77.0%

NOW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 215,317.27
Beta 1.54
Outstanding shares (mil) 207.00
Enterprise Value (mil) 213,438.27
Market risk premium 4.60%
Cost of Equity 8.41%
Cost of Debt 4.25%
WACC 8.37%