NOW
ServiceNow Inc
Price:  
767.14 
USD
Volume:  
1,366,035.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NOW Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of ServiceNow Inc (NOW) is 58.04 USD. This NOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 767.14 USD, the upside of ServiceNow Inc is %.

The range of the Intrinsic Value is 37.49 - 142.16 USD

767.14 USD
Stock Price
58.04 USD
Intrinsic Value
Intrinsic Value Details

NOW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.49 - 142.16 58.04 -92.4%
DCF (Growth 10y) 75.19 - 302.05 119.83 -84.4%
DCF (EBITDA 5y) 113.15 - 153.01 132.72 -82.7%
DCF (EBITDA 10y) 144.49 - 222.01 180.17 -76.5%
Fair Value 211.10 - 211.10 211.10 -72.48%
P/E 141.53 - 370.18 252.15 -67.1%
EV/EBITDA 79.26 - 149.94 114.35 -85.1%
EPV 15.66 - 22.65 19.16 -97.5%
DDM - Stable 81.17 - 424.41 252.79 -67.0%
DDM - Multi 78.73 - 335.04 129.25 -83.2%

NOW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 157,263.70
Beta 1.54
Outstanding shares (mil) 205.00
Enterprise Value (mil) 156,854.70
Market risk premium 4.60%
Cost of Equity 8.54%
Cost of Debt 4.31%
WACC 8.48%