NYSE: NOW - ServiceNow

Yield per half year: -4.07%
Dividend yield: 0.00%
Sector: Technology

Current price
843.14 $
Average price
220.64 $ -73.83%

Price based on EPS
129.39 $ -84.65%
Price according to DCF model (FCF)
380.5 $ -54.87%
0/10
1200.001200.001100.001100.001000.001000.00900.00900.00800.00800.00700.00700.00600.00600.00Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 129.39 $
Current price = 843.14 $ (difference = -84.65%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 152.03 $
Current price = 843.14 $ (difference = -81.97%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 380.5 $
Current price = 843.14 $ (difference = -54.87%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription