ServiceNow, Inc. (NOW) DCF Valuation

ServiceNow, Inc. (NOW) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

ServiceNow, Inc. (NOW) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Optimize your time and improve precision with our (NOW) DCF Calculator! Equipped with real data from ServiceNow, Inc. and customizable assumptions, this tool empowers you to forecast, analyze, and evaluate (NOW) like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,460.4 4,519.5 5,896.0 7,245.0 8,971.0 11,387.9 14,455.9 18,350.6 23,294.4 29,570.2
Revenue Growth, % 0 30.6 30.46 22.88 23.82 26.94 26.94 26.94 26.94 26.94
EBITDA 303.0 452.9 257.0 768.0 1,594.0 1,173.1 1,489.1 1,890.3 2,399.5 3,046.0
EBITDA, % 8.76 10.02 4.36 10.6 17.77 10.3 10.3 10.3 10.3 10.3
Depreciation 202.5 271.0 388.0 342.0 562.0 669.9 850.4 1,079.5 1,370.4 1,739.6
Depreciation, % 5.85 6 6.58 4.72 6.26 5.88 5.88 5.88 5.88 5.88
EBIT 100.5 181.9 -131.0 426.0 1,032.0 503.1 638.7 810.8 1,029.2 1,306.5
EBIT, % 2.9 4.03 -2.22 5.88 11.5 4.42 4.42 4.42 4.42 4.42
Total Cash 1,691.1 3,092.0 3,304.0 4,280.0 4,877.0 6,531.2 8,290.8 10,524.5 13,359.9 16,959.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 835.3 1,009.0 1,390.0 1,725.0 2,036.0
Account Receivables, % 24.14 22.33 23.58 23.81 22.7
Inventories 175.0 228.9 303.0 369.0 .0 463.6 588.5 747.1 948.4 1,203.9
Inventories, % 5.06 5.07 5.14 5.09 0 4.07 4.07 4.07 4.07 4.07
Accounts Payable 53.0 34.2 89.0 274.0 126.0 204.6 259.7 329.7 418.5 531.3
Accounts Payable, % 1.53 0.75752 1.51 3.78 1.4 1.8 1.8 1.8 1.8 1.8
Capital Expenditure -337.6 -432.5 -399.0 -550.0 -694.0 -943.4 -1,197.5 -1,520.2 -1,929.7 -2,449.6
Capital Expenditure, % -9.76 -9.57 -6.77 -7.59 -7.74 -8.28 -8.28 -8.28 -8.28 -8.28
Tax Rate, % -71.73 -71.73 -71.73 -71.73 -71.73 -71.73 -71.73 -71.73 -71.73 -71.73
EBITAT 937.2 145.1 -121.0 347.0 1,772.2 456.4 579.4 735.5 933.6 1,185.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -155.3 -262.7 -532.3 -77.0 1,550.2 -820.4 -552.6 -701.5 -890.5 -1,130.4
WACC, % 9.06 9.05 9.05 9.05 9.06 9.05 9.05 9.05 9.05 9.05
PV UFCF
SUM PV UFCF -3,120.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -1,176
Terminal Value -23,269
Present Terminal Value -15,087
Enterprise Value -18,207
Net Debt 387
Equity Value -18,594
Diluted Shares Outstanding, MM 206
Equity Value Per Share -90.44

What You Will Get

  • Real ServiceNow Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on ServiceNow’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive Data: ServiceNow’s historical financial statements along with pre-filled projections.
  • Customizable Assumptions: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: Observe ServiceNow’s intrinsic value updating instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Access the ready-to-use Excel file containing ServiceNow, Inc. (NOW) financial data.
  • Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop multiple projections and compare results instantly.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose ServiceNow, Inc. (NOW)?

  • Streamline Operations: Optimize workflows without the hassle of complex setups.
  • Enhance Productivity: Innovative tools and automation minimize manual tasks.
  • Highly Scalable: Easily adapt the platform to meet your growing business needs.
  • User-Friendly Interface: Intuitive design ensures quick adoption across teams.
  • Backed by Experts: A solution trusted by industry leaders for its reliability and effectiveness.

Who Should Use This Product?

  • IT Professionals: Streamline workflows and enhance service delivery using advanced automation.
  • Corporate Leaders: Leverage insights from data analytics to drive strategic decisions.
  • Consultants and Advisors: Offer expert guidance on digital transformation initiatives for clients utilizing ServiceNow.
  • Students and Educators: Explore real-world applications of IT service management in academic settings.
  • Tech Innovators: Gain insights into how ServiceNow is reshaping enterprise service management.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled ServiceNow historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for ServiceNow, Inc. (NOW).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.