FMP

FMP

Enter

NOW - ServiceNow, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/NOW.png

ServiceNow, Inc.

NOW

NYSE

ServiceNow, Inc. provides enterprise cloud computing solutions that defines, structures, consolidates, manages, and automates services for enterprises worldwide. It operates the Now platform for workflow automation, artificial intelligence, machine learning, robotic process automation, performance analytics, electronic service catalogs and portals, configuration management systems, data benchmarking, encryption, and collaboration and development tools. The company also provides information technology (IT) service management applications; IT service management product suite for enterprise's employees, customers, and partners; IT business management product suite; IT operations management product that connects a customer's physical and cloud-based IT infrastructure; IT Asset Management to automate IT asset lifecycles; and security operations that connects with internal and third party. In addition, it offers governance, risk, and compliance product to manage risk and resilience; human resources, legal, and workplace service delivery products; safe workplace applications; customer service management product; and field service management applications. Further, it provides App Engine product; IntegrationHub enables application to extend workflows; and professional, industry solutions, and customer support services. It serves government, financial services, healthcare, telecommunications, manufacturing, IT services, technology, oil and gas, education, and consumer products through direct sales team and resale partners. It has a strategic partnership with Celonis to help customers identify and prioritize processes that are suitable for automation. The company was formerly known as Service-now.com and changed its name to ServiceNow, Inc. in May 2012. The company was founded in 2004 and is headquartered in Santa Clara, California.

812.7 USD

45.87 (5.64%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

4.52B

5.9B

7.25B

8.97B

10.98B

13.72B

17.14B

21.4B

26.73B

33.39B

Revenue %

-

30.46

22.88

23.82

22.44

24.9

24.9

24.9

24.9

Ebitda

452.93M

257M

768M

1.59B

2.33B

1.75B

2.19B

2.74B

3.42B

4.27B

Ebitda %

10.02

4.36

10.6

17.77

21.17

12.78

12.78

12.78

12.78

Ebit

181.93M

-131M

426M

1.03B

1.76B

966.36M

1.21B

1.51B

1.88B

2.35B

Ebit %

4.03

-2.22

5.88

11.5

16.03

7.04

7.04

7.04

7.04

Depreciation

271M

388M

342M

562M

564M

787.38M

983.44M

1.23B

1.53B

1.92B

Depreciation %

6

6.58

4.72

6.26

5.13

5.74

5.74

5.74

5.74

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

3.09B

3.3B

4.28B

4.88B

5.76B

7.97B

9.95B

12.43B

15.52B

19.39B

Total Cash %

68.42

56.04

59.08

54.36

52.46

58.07

58.07

58.07

58.07

Receivables

1.01B

1.39B

1.73B

2.04B

2.24B

3.09B

3.87B

4.83B

6.03B

7.53B

Receivables %

22.33

23.58

23.81

22.7

20.39

22.56

22.56

22.56

22.56

Inventories

228.92M

303M

369M

-

-

419.73M

524.25M

654.78M

817.82M

1.02B

Inventories %

5.07

5.14

5.09

-

-

3.06

3.06

3.06

3.06

Payable

34.24M

89M

274M

126M

68M

221.49M

276.65M

345.53M

431.57M

539.03M

Payable %

0.76

1.51

3.78

1.4

0.62

1.61

1.61

1.61

1.61

Cap Ex

-432.52M

-399M

-550M

-694M

-852M

-1.08B

-1.35B

-1.69B

-2.11B

-2.63B

Cap Ex %

-9.57

-6.77

-7.59

-7.74

-7.76

-7.88

-7.88

-7.88

-7.88

Weighted Average Cost Of Capital

Price

812.7

Beta

Diluted Shares Outstanding

208.42M

Costof Debt

4

Tax Rate

After Tax Cost Of Debt

3.28

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

2.28B

Total Equity

169.39B

Total Capital

171.66B

Debt Weighting

1.33

Equity Weighting

98.67

Wacc

9.03

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

4.52B

5.9B

7.25B

8.97B

10.98B

13.72B

17.14B

21.4B

26.73B

33.39B

Ebitda

452.93M

257M

768M

1.59B

2.33B

1.75B

2.19B

2.74B

3.42B

4.27B

Ebit

181.93M

-131M

426M

1.03B

1.76B

966.36M

1.21B

1.51B

1.88B

2.35B

Tax Rate

18.01

18.01

18.01

18.01

18.01

18.01

18.01

18.01

18.01

18.01

Ebiat

145.12M

-121M

346.99M

1.77B

1.44B

841.85M

1.05B

1.31B

1.64B

2.05B

Depreciation

271M

388M

342M

562M

564M

787.38M

983.44M

1.23B

1.53B

1.92B

Receivables

1.01B

1.39B

1.73B

2.04B

2.24B

3.09B

3.87B

4.83B

6.03B

7.53B

Inventories

228.92M

303M

369M

-

-

419.73M

524.25M

654.78M

817.82M

1.02B

Payable

34.24M

89M

274M

126M

68M

221.49M

276.65M

345.53M

431.57M

539.03M

Cap Ex

-432.52M

-399M

-550M

-694M

-852M

-1.08B

-1.35B

-1.69B

-2.11B

-2.63B

Ufcf

-1.22B

-532.32M

-77.01M

1.55B

893.86M

-573.63M

-136.07M

-169.95M

-212.27M

-265.12M

Wacc

9.03

9.03

9.03

9.03

9.03

Pv Ufcf

-526.12M

-114.46M

-131.13M

-150.21M

-172.08M

Sum Pv Ufcf

-1.09B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

9.03

Free Cash Flow T1

-275.73M

Terminal Value

-5.48B

Present Terminal Value

-3.56B

Intrinsic Value

Enterprise Value

-4.65B

Net Debt

-26M

Equity Value

-4.63B

Diluted Shares Outstanding

208.42M

Equity Value Per Share

-22.2

Projected DCF

-22.2 37.608%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep