ServiceNow, Inc. (NOW) Stock: Dividends & Earnings

Company Overview:

Market Cap: $106.35B

Trailing PE: 73.9x

FWD PE *: 22.6x

Payout Ratio (TTM): —

52-Week Range: $81.24 - $175.00

* Forward PE is based on street estimates.

10 Year NOW Performance Metrics:

Total Return (with DRIP): 525% (20.13% CAGR)

Total Return (no DRIP): 525% (20.13% CAGR)

Share Price: 525% (20.13% CAGR)

Yield on Cost (with DRIP): —

Total Invested: $10,000

Total Value (with DRIP): $62,544

Total Return $ (with DRIP): $52,544

NOW Total Return

1M 3M 6M YTD 1Y 3Y 5Y 10Y

NOW Price Chart

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

Build Custom Charts

NOW - Chart 1

NOW - Chart 2

NOW - Chart 3

NOW Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue

NOW Revenue CAGR:1Y: 20.52%2Y: 21.16%5Y: 22.12%10Y: 27.64%

Earnings Per Share (EPS)

NOW EPS CAGR:1Y: -43.75%2Y: -18.85%5Y: 34.21%10Y: 0.00%

Net Income

NOW Net Income CAGR:1Y: -44.82%2Y: -19.92%5Y: 34.47%10Y: 0.00%

EBITDA

NOW EBITDA CAGR:1Y: -5.93%2Y: 14.54%5Y: 36.42%10Y: 0.00%

Free Cash Flow

NOW Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Free Cash Flow / Share

NOW Free Cash Flow / Share CAGR:1Y: 30.04%2Y: 26.04%5Y: 26.05%10Y: 24.74%

Operating Income

NOW Operating Income CAGR:1Y: -32.69%2Y: -4.03%5Y: 39.07%10Y: 0.00%

Gross Profit

NOW Gross Profit CAGR:1Y: 9.95%2Y: 14.38%5Y: 20.03%10Y: 27.51%

Shares Outstanding

NOW Shares Outstanding CAGR:1Y: -0.67%2Y: 0.01%5Y: 0.55%10Y: 2.35%

Share Buybacks

NOW Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Stock-Based Comp

NOW Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Expenses

NOW Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Revenue vs Net Income

EPS vs FCF / Share

EPS vs PE Ratio

FCF vs FCF / Share

FCF vs Stock Based Comp

Cash & Debt

Revenue by Segment

NOW Revenue CAGR:1Y: 20.52%2Y: 21.16%5Y: 22.12%10Y: 27.64%

Revenue by Region

NOW Revenue CAGR:1Y: 20.52%2Y: 21.16%5Y: 22.12%10Y: 27.64%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REVENUE: Actual + Estimates

NOW Actual Revenue CAGR:1Y: 20.52%2Y: 21.16%5Y: 22.12%10Y: 27.64%

EPS: Actual + Estimates

NOW Actual EPS CAGR:1Y: -43.75%2Y: -18.85%5Y: 34.21%10Y: 0.00%

NET INCOME: Actual + Estimates

NOW Actual Net Income CAGR:1Y: -44.82%2Y: -19.92%5Y: 34.47%10Y: 0.00%

EBITDA: Actual + Estimates

NOW Actual EBITDA CAGR:1Y: -5.93%2Y: 14.54%5Y: 36.42%10Y: 0.00%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin

NOW Net Profit Margin CAGR:1Y: -54.18%2Y: -33.90%5Y: 10.11%10Y: 0.00%

Gross Profit Margin

NOW Gross Profit Margin CAGR:1Y: -8.76%2Y: -5.60%5Y: -1.71%10Y: -0.10%

Price to Earnings

NOW Price to Earnings CAGR:1Y: 29.44%2Y: 7.84%5Y: -24.06%10Y: 0.00%

Price To Sales Ratio

NOW Price To Sales Ratio CAGR:1Y: -39.88%2Y: -28.42%5Y: -16.23%10Y: -0.80%

Return on Capital Employed

NOW Return on Capital Employed CAGR:1Y: -53.23%2Y: -26.82%5Y: 8.11%10Y: 0.00%

Return on Invested Capital

NOW Return on Invested Capital CAGR:1Y: -56.05%2Y: -34.02%5Y: 2.07%10Y: 0.00%

Projected Future Returns & Dividends for NOW

Based on past 10-year performance, here are NOW growth metrics:

Share price CAGR of +19.71%
Dividend CAGR of +0%

Using NOW CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	NOW (DRIP)	NOW - No DRIP
Current Price	$102.76	$102.76
Start Shares	97.31	97.31
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	97.31	97.31
Dividends Payment	$0.00	$0.00
Annual Dividends	$0	$0
Yield on cost	0.00%	0.00%
Share Price	$102.76	$102.76
Total Dividends	$0	$0
Final Value	$10,000	$10,000

Estimated Future Value + Dividends - NOW

NOTE: Above numbers are our estimate based on NOW's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

What is NOW worth at today's price?

Pro adds NOW's DCF fair value and the Trend Signal to this page and opens the 28 blurred charts above.

Show NOW's fair value

Company Info

ServiceNow, Inc. (NOW) had its IPO on 2012-06-29, and is traded on NYSE stock exchange.

ServiceNow, Inc. specializes in delivering cloud-based solutions designed to streamline and automate critical business services for organizations across the globe. Its flagship "Now Platform" serves as the foundation, leveraging technologies such as workflow automation, artificial intelligence (AI), machine learning (ML), and robotic process automation (RPA). This platform also incorporates robust features like performance analytics, electronic service catalogs, configuration management systems, data benchmarking, encryption capabilities, and various collaboration and development tools. ServiceNow offers a comprehensive suite of applications built on this platform, catering to diverse enterprise needs. Key offerings include IT Service Management (ITSM), which streamlines support for employees, customers, and partners; IT Business Management (ITBM); IT Operations Management (ITOM), designed to integrate and manage both physical and cloud-based IT infrastructure; and IT Asset Management (ITAM) for automating asset lifecycles. Its Security Operations solution facilitates seamless integration between internal systems and third-party security tools. Beyond IT, the company provides solutions for Governance, Risk, and Compliance (GRC) to enhance organizational resilience, along with tools for Human Resources, Legal, and general workplace service delivery, including dedicated safe workplace applications. Other specialized applications cover Customer Service Management (CSM) and Field Service Management (FSM). To further extend functionality, ServiceNow offers App Engine for custom development and IntegrationHub to connect workflows across various applications. The company also provides a range of professional services, industry-specific solutions, and comprehensive customer support. ServiceNow's diverse client base spans critical sectors such as government, financial services, healthcare, telecommunications, manufacturing, and education, alongside various IT services, technology, oil and gas, and consumer product industries. The company reaches these customers through a combination of its direct sales force and a network of resale partners. Notably, a strategic alliance with Celonis assists clients in pinpointing and prioritizing business processes ripe for automation. Established in 2004 and headquartered in Santa Clara, California, the company originally operated as Service-now.com before rebranding to ServiceNow, Inc. in May 2012.

NOW website: https://www.servicenow.com

Loading signals…

DCF Model — NOW

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $102.76

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

NOW | NYSE

Company Overview:

10 Year NOW Performance Metrics:

NOW Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

Ratios, Profit Margins & Return on Capital:

Projected Future Returns & Dividends for NOW

Company Info

DCF Model — NOW