US · NOW
ServiceNow, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Santa Clara, CA 95054
- Website
- servicenow.com
Price · as of 2025-12-31
$91.16
Market cap 112.98B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $95.02 | +4.23% |
| Intrinsic Value(DCF) | $184.19 | +102.05% |
| Graham-Dodd Method(GD) | $17.48 | -80.83% |
| Graham Formula(GF) | $47.24 | -48.18% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | $7.33 | ||||
| 2013 | $13.43 | $40.19 | $1,599.54 | $0.03 | $0.00 |
| 2014 | $15.38 | $38.55 | $722.18 | $0.00 | $0.00 |
| 2015 | $12.67 | $35.78 | $553.19 | $0.00 | $0.00 |
| 2016 | $17.61 | $36.30 | $276.11 | $0.00 | $0.00 |
| 2017 | $34.55 | $43.09 | $272.85 | $0.00 | $0.00 |
| 2018 | $46.79 | $50.16 | $264.62 | $0.93 | $0.00 |
| 2019 | $63.45 | $72.30 | $271.86 | $5.47 | $26.43 |
| 2020 | $97.84 | $82.30 | $270.74 | $3.30 | $4.61 |
| 2021 | $102.43 | $79.37 | $311.92 | $4.11 | $8.64 |
| 2022 | $83.02 | $69.86 | $252.88 | $5.79 | $9.66 |
| 2023 | $151.54 | $101.19 | $256.16 | $14.75 | $52.40 |
| 2024 | $170.13 | $114.97 | $255.10 | $15.02 | $40.92 |
| 2025 | $109.42 | $95.02 | $268.90 | $17.48 | $47.24 |
AI valuation
Our deep-learning model estimates ServiceNow, Inc.'s (NOW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $95.02
- Current price
- $91.16
- AI upside
- +4.23%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$184.19
+102.05% upside
Graham-Dodd
$17.48
-80.83% upside
Graham Formula
$47.24
-48.18% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NOW | ServiceNow, Inc. | $91.16 | 112.98B | +4% | +102% | -81% | -48% | 64.91 | 8.75 | 8.55 | 36.81 | 296.44 | 13.73 | 77.53% | 13.74% | 13.16% | 15.49% | 17.62% | 7.53% | 0.25 | — | 0.95 | 0.85 | -0.17 | 2190.00% | 2088.00% | 3400.00% | 4.03% | 0.52 | 57.17% | 0.00% | 0.00% | 2.06% | 60.52 | 24.12 | 8.31 | 6.20 |
| AMAT | Applied Materials, Inc. | $372.30 | 295.46B | -40% | -67% | -90% | -71% | 30.85 | 10.58 | 7.61 | 22.22 | 5312.71 | 13.10 | 48.67% | 29.22% | 24.67% | 35.51% | 35.73% | 19.79% | 0.35 | 30.81 | 2.61 | 1.74 | -0.02 | 58.00% | 439.00% | -2389.00% | 2.64% | 0.99 | 32.53% | 0.64% | 19.80% | 2.91% | 25.86 | 37.62 | 7.56 | 12.25 |
| ANET | Arista Networks, Inc. | $133.50 | 168.11B | -23% | +51% | -82% | -26% | 46.32 | 13.15 | 18.06 | 38.97 | 198.66 | 13.61 | 63.71% | 42.48% | 38.99% | 31.40% | 190.47% | 20.97% | 0.00 | — | 3.05 | 2.35 | -0.50 | 2332.00% | 2860.00% | 1567.00% | 2.61% | 0.81 | 256.26% | 0.00% | 0.00% | 0.99% | 39.71 | 35.72 | 16.87 | 16.26 |
| APP | AppLovin Corporation | $434.77 | 146.93B | -29% | -45% | -88% | -46% | 42.73 | 68.72 | 26.76 | 33.93 | 37.08 | 740.94 | 87.86% | 75.75% | 60.83% | 212.95% | 101.62% | 52.30% | 1.66 | 20.06 | 3.32 | 3.23 | 0.24 | 11523.00% | 1638.00% | 8827.00% | 2.69% | 2.98 | 111.11% | 0.00% | 0.00% | 2.69% | 35.58 | 37.47 | 26.96 | 20.66 |
| CRM | Salesforce, Inc. | $194.79 | 185.44B | +6% | -40% | -92% | -30% | 24.58 | 3.10 | 4.41 | 13.72 | 108.57 | -32.65 | 77.68% | 21.47% | 17.96% | 12.40% | 12.16% | 6.93% | 0.11 | — | 0.76 | 0.64 | -0.04 | 2264.00% | 958.00% | 1583.00% | 7.86% | 0.40 | 25.08% | 0.87% | 21.30% | 9.45% | 20.24 | 12.53 | 4.35 | 2.88 |
| INTU | Intuit Inc. | $409.03 | 113.87B | +11% | +17% | -94% | -22% | 46.28 | 9.08 | 9.51 | 30.75 | 148.97 | 418.33 | 80.76% | 26.14% | 20.55% | 20.29% | 18.44% | 11.20% | 0.34 | 19.93 | 1.36 | 0.63 | 0.64 | 3106.00% | 1563.00% | 3127.00% | 3.40% | 0.60 | 28.47% | 0.66% | 30.70% | 2.21% | 36.79 | 29.78 | 9.62 | 8.04 |
| LRCX | Lam Research Corporation | $233.89 | 292.08B | -62% | -62% | -94% | -45% | 24.62 | 13.38 | 7.16 | 20.54 | 57.12 | 16.38 | 48.71% | 32.01% | 29.06% | 58.24% | 66.74% | 26.73% | 0.48 | 33.11 | 2.21 | 1.49 | -0.26 | 4310.00% | 2368.00% | 2722.00% | 4.10% | 0.94 | 68.09% | 0.87% | 21.50% | 4.05% | 22.08 | 24.07 | 7.07 | 11.02 |
| PANW | Palo Alto Networks, Inc. | $148.92 | 103.8B | +3% | +12% | -91% | -74% | 121.85 | 17.66 | 14.98 | 69.86 | — | 55.37 | 73.41% | 13.48% | 12.30% | 17.45% | 19.21% | 5.21% | 0.04 | 414.30 | 0.89 | 0.82 | -0.99 | -5604.00% | 1487.00% | 1190.00% | 2.51% | 0.47 | 75.47% | 0.00% | 0.00% | 1.26% | 109.10 | 39.08 | 14.70 | 5.93 |
| QCOM | QUALCOMM Incorporated | $142.36 | 152.05B | +9% | -23% | — | -25% | 34.40 | 8.99 | 4.30 | 13.03 | — | 21.91 | 55.43% | 27.90% | 12.51% | 23.34% | 20.20% | 10.52% | 0.77 | 18.61 | 2.82 | 1.84 | 0.57 | -4421.00% | 1366.00% | 1486.00% | 6.73% | 1.53 | 47.91% | 2.00% | 68.70% | 6.61% | 15.74 | 15.17 | 4.39 | 6.62 |
| SHOP | Shopify Inc. | $120.73 | 157.56B | -32% | +73% | -88% | -71% | 125.97 | 11.53 | 13.42 | 99.84 | — | 11.99 | 48.07% | 12.70% | 10.65% | 9.85% | 15.71% | 8.46% | 0.03 | — | 5.92 | 5.82 | -0.79 | -3935.00% | 3014.00% | 2567.00% | 1.29% | 1.46 | 26.33% | 0.00% | 0.00% | 0.52% | 101.95 | 74.57 | 12.95 | 56.21 |
| UBER | Uber Technologies, Inc. | $75.42 | 156.71B | +2% | +268% | -56% | +64% | 15.60 | 5.82 | 3.03 | 23.38 | 474.33 | 9.23 | 39.75% | 10.70% | 19.33% | 41.54% | 19.28% | 17.86% | 0.50 | 12.65 | 1.14 | 0.98 | 0.82 | 329.00% | 1828.00% | 4160.00% | 6.20% | 0.82 | 33.83% | 0.00% | 0.00% | 4.14% | 29.23 | 16.66 | 3.13 | 3.73 |
About ServiceNow, Inc.
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.
- CEO
- William R. McDermott
- Employees
- 26.29K
- Beta
- 0.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($184.19 ÷ $91.16) − 1 = +102.05% (DCF, example).