As of 2024-09-09, the Intrinsic Value of ServiceNow Inc (NOW) is
76.52 USD. This NOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 825.04 USD, the upside of ServiceNow Inc is
%.
The range of the Intrinsic Value is 50.03 - 177.94 USD
76.52 USD
Intrinsic Value
NOW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.03 - 177.94 |
76.52 |
-90.7% |
| DCF (Growth 10y) |
107.99 - 398.78 |
168.38 |
-79.6% |
| DCF (EBITDA 5y) |
148.16 - 246.48 |
201.18 |
-75.6% |
| DCF (EBITDA 10y) |
198.23 - 356.40 |
277.84 |
-66.3% |
| Fair Value |
139.08 - 139.08 |
139.08 |
-83.14% |
| P/E |
160.73 - 216.74 |
187.03 |
-77.3% |
| EV/EBITDA |
107.19 - 225.62 |
166.55 |
-79.8% |
| EPV |
18.30 - 24.22 |
21.26 |
-97.4% |
| DDM - Stable |
61.90 - 302.49 |
182.19 |
-77.9% |
| DDM - Multi |
110.75 - 426.33 |
176.49 |
-78.6% |
NOW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
169,958.23 |
| Beta |
1.24 |
| Outstanding shares (mil) |
206.00 |
| Enterprise Value (mil) |
169,287.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.97% |
| Cost of Debt |
4.25% |
| WACC |
7.93% |