ServiceNow, Inc. (NOW)
NYSE · Information Technology · market cap 128.26B
Share price
$106.02
At the last nightly close
Intrinsic value
$26.22
Range $26.22 – $64.12 — the conservative figure is the low end.
Margin of safety
-75.3%
($26.22 − $106.02) ÷ $106.02
EV / EBIT
10383.3
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above starts from the lower of the first two; the Graham Number never enters it.
The frame gives no credit for growth unless the company has earned it: only a return on invested capital that has beaten the cost of capital year after year earns a growth credit, and that credit is capped. A company that compounds will therefore usually read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-11-01.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 13.28B | 1.82B | 1.75B | 1.69 | 4.53B |
| 2024-FY | 10.98B | 1.36B | 1.43B | 1.38 | 3.38B |
| 2023-FY | 8.97B | 762.0M | 1.73B | 1.70 | 2.70B |
| 2022-FY | 7.25B | 355.0M | 325.0M | 0.32 | 2.17B |
| 2021-FY | 5.90B | 257.0M | 230.0M | 1.13 | 1.80B |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- ServiceNow earnings analysis: questions answered and next catalystsinvesting.com
- NOW: ServiceNow Inc Latest Stock Price, Analysis, News and Trading Ideasstocktwits.com
- ServiceNow (NOW) Stock Price, News & Analysismarketbeat.com
- ServiceNow, Inc. (NOW) Stock Price, News, Quote & History - Yahoo Financefinance.yahoo.com
- ServiceNow (NOW) earnings Q3 2026cnbc.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on NOW.
Run the board on NOW10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.