NOW

$102.63

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 10.00% trendline growth.
Want to create your own valuation? Create a free account.
$162.85

With 20% Margin of Safety (MoS):

$130.28
26.94% upside
Capital Efficiency
Average Quarterly ROIC
6.58%
Cost of Capital (estimated)9%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
81
BullishWeighted across 6 signals
DCF Discount
26.9% discount to price
95
FCF Yield
5.9% trailing FCF yield
97
ROIC vs WACC
ROIC 6.6% vs WACC 9.0% (0.7x)
37
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
23.3% 5Y FCF CAGR
100
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC.
Narrative Score
37
Broken
Weighted across 6 recent drivers · Last 30 days-5 vs previous · +2 new driversVs 6-Month Baseline: Low (0th pct)
Trend: Deteriorating downConfidence: 100%Updated: 4h ago
Sources: 198 (News 170 · Analyst 28)
Drivers
40 regulatory scrutiny-0.8
6 downgrade headlines-0.3
Earnings beat-0.3
120 news sentiment+0.1
Macro headwinds-0.0
Margin pressure+0.0
Other Metrics
P/E61.0
Profit Margin13.2%
Owner Earnings$3.35b
One Dollar Premise0.00%
Debt/Equity1.00
Current Ratio1.03
PEG50.632
Free Cash Flow (in millions)
20092010201120122013201420152016201720182019202020212022202320242025
$1-$6$46$91$137$193$404$288$800$1,060$1,574$2,219$2,590$3,273$4,092$5,119$6,312
How Intrinziq Estimates Fair Value

Intrinziq estimates ServiceNow, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

ServiceNow, Inc.Technology

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.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.