Valuation ServiceNow, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 08:28:53 11/07/2025 pm IST			5-day change	1st Jan Change
955.25 ^USD	-1.33%		-7.47%	-9.66%

09/07	Orange Business Accelerates Its Digital Transformation with Leading Technology Partners to Deliver Simplified Digital Experiences for Customers	CI
09/07	Servicenow Teams Up with Ferrari Hypercar to Boost Real-Time Race Operations	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,07,361	1,29,170	78,281	1,44,516	2,18,721	2,00,832	-	-
Change	-	20.31%	-39.4%	84.61%	51.35%	-8.18%	-	-
Enterprise Value (EV) ¹	1,05,982	1,26,040	75,487	1,41,127	2,14,448	1,91,685	1,86,892	1,82,204
Change	-	18.93%	-40.11%	86.96%	51.95%	-10.61%	-2.5%	-2.51%
P/E ratio	933x	574x	243x	83.9x	155x	112x	87.3x	68.6x
PBR	37.5x	34.8x	15.7x	19.1x	22.9x	15.8x	12x	9.07x
PEG	-	6.3x	5.8x	0x	-8.3x	4.2x	3.1x	2.5x
Capitalization / Revenue	23.8x	21.9x	10.8x	16.1x	19.9x	15.4x	12.9x	10.9x
EV / Revenue	23.4x	21.4x	10.4x	15.7x	19.5x	14.7x	12.1x	9.85x
EV / EBITDA	72.7x	64.5x	32.9x	46.3x	56.2x	42x	33x	26.1x
EV / EBIT	94.5x	85x	40.6x	56.7x	65.9x	48.2x	38.3x	30.2x
EV / FCF	73.1x	67.5x	34.6x	51.7x	62.1x	45.8x	36.9x	29x
FCF Yield	1.37%	1.48%	2.89%	1.93%	1.61%	2.18%	2.71%	3.44%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.59	1.13	1.6	8.42	6.84	8.67	11.08	14.11
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,519	5,896	7,245	8,971	10,984	13,030	15,509	18,492
EBITDA ¹	1,458	1,954	2,293	3,051	3,818	4,567	5,657	6,977
EBIT ¹	1,121	1,482	1,860	2,489	3,254	3,976	4,884	6,029
Net income ¹	118.5	230	325	1,731	1,425	1,836	2,380	3,071
Net Debt ¹	-1,380	-3,130	-2,794	-3,389	-4,273	-9,146	-13,940	-18,627
Reference price ²	550.43	649.11	388.27	706.49	1,060.12	968.09	968.09	968.09
Nbr of stocks (in thousands)	1,95,050	1,98,995	2,01,614	2,04,555	2,06,317	2,07,451	-	-
Announcement Date	27/01/21	26/01/22	25/01/23	24/01/24	29/01/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SERVICENOW, INC.	111.66x	14.71x	41.97x	-.--%	20TCr
ORACLE CORPORATION	48.21x	11.19x	21.49x	0.81%	66TCr
SAP SE	44.32x	8.06x	26.1x	0.91%	36TCr
STRATEGY INCORPORATED	-26.05x	262.78x	3201.66x	-	12TCr
CONSTELLATION SOFTWARE INC.	85.71x	6.74x	24.63x	0.11%	7.67TCr
FAIR ISAAC CORPORATION	61.48x	20.6x	37.13x	-.--%	3.86TCr
HUBSPOT, INC.	1192.34x	8.95x	40.89x	-.--%	2.92TCr
TOAST, INC.	99.5x	3.97x	42.26x	-.--%	2.56TCr
WISETECH GLOBAL LIMITED	111.22x	30.54x	60.26x	0.19%	2.45TCr
TRIMBLE, INC.	51.27x	5.89x	20.85x	-.--%	1.93TCr
Average	177.97x	37.34x	351.72x	0.22%	15.51TCr
Weighted average by Cap.	75.49x	30.12x	268.57x	0.61%