ServiceNow, Inc. (NOW)

Basic

  • Market Cap

    $136.08B

  • EV

    $131.33B

  • Shares Out

    204.56M

  • Revenue

    $8,474M

  • Employees

    20,433

Margins

  • Gross

    78.52%

  • EBITDA

    13.84%

  • Operating

    7.64%

  • Pre-Tax

    9.96%

  • Net

    18.72%

  • FCF

    28.06%

Returns (5Yr Avg)

  • ROA

    1%

  • ROE

    11.04%

  • ROCE

    2.82%

  • ROIC

    3.15%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $651.06

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $41.61

  • Earnings (Dil)

    $7.75

  • FCF

    $11.6

  • Book Value

    $35.11

Growth (CAGR)

  • Rev 3Yr

    26.15%

  • Rev 5Yr

    28.25%

  • Rev 10Yr

    36.6%

  • Dil EPS 3Yr

    30.64%

  • Dil EPS 5Yr

    92.47%

  • Dil EPS 10Yr

    32.88%

  • Rev Fwd 2Yr

    22.25%

  • EBITDA Fwd 2Yr

    26.5%

  • EPS Fwd 2Yr

    29.22%

  • EPS LT Growth Est

    33.67%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

2,608.8

3,460.0

4,519.0

5,896.0

7,245.0

8,474.0

Total Revenues % Chg.

36.0%

32.6%

30.6%

30.5%

22.9%

22.5%

Cost of Goods Sold, Total

622.7

796.0

987.0

1,353.0

1,573.0

1,820.0

Gross Profit

1,986.2

2,664.0

3,532.0

4,543.0

5,672.0

6,654.0

Selling General & Admin Expenses, Total

1,499.1

1,873.0

2,309.0

2,889.0

3,549.0

3,991.0

R&D Expenses

529.5

749.0

1,024.0

1,397.0

1,768.0

2,016.0

Other Operating Expenses, Total

2,028.6

2,622.0

3,333.0

4,286.0

5,317.0

6,007.0

Operating Income

-42.4

42.0

199.0

257.0

355.0

647.0

Interest Expense, Total

-52.7

-33.0

-33.0

-28.0

-27.0

-25.0

Interest And Investment Income

—

—

—

20.0

82.0

255.0

Net Interest Expenses

-52.7

-33.0

-33.0

-8.0

55.0

230.0

Currency Exchange Gains (Loss)

—

—

—

—

—

—

Other Non Operating Income (Expenses)

56.1

58.0

31.0

3.0

-11.0

-33.0

EBT, Excl. Unusual Items

-39.0

67.0

197.0

252.0

399.0

844.0

Merger & Related Restructuring Charges

—

—

—

—

—

—

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

—

—

-47.0

-3.0

—

—

EBT, Incl. Unusual Items

-39.0

67.0

150.0

249.0

399.0

844.0

Income Tax Expense

-12.3

-560.0

31.0

19.0

74.0

-742.0

Earnings From Continuing Operations

-26.7

627.0

119.0

230.0

325.0

1,586.0

Net Income

-26.7

627.0

119.0

230.0

325.0

1,586.0

Net Income to Common Incl Extra Items

-26.7

627.0

119.0

230.0

325.0

1,586.0

Net Income to Common Excl. Extra Items

-26.7

627.0

119.0

230.0

325.0

1,586.0

Total Shares Outstanding

180.2

189.5

195.8

199.6

202.9

204.6

Weighted Avg. Shares Outstanding

177.8

186.5

193.1

198.1

201.4

203.6

Weighted Avg. Shares Outstanding Dil

177.8

197.2

202.5

203.2

203.5

204.9

EPS

-0.2

3.4

0.6

1.2

1.6

7.8

EPS Diluted

-0.2

3.2

0.6

1.1

1.6

7.7

EBITDA

107.2

294.0

535.0

729.0

788.0

1,173.0