Grufity logoGrufity logo

NOW

412.87USD-12.73(-2.99%)Market Closed

ServiceNow Inc

Market Summary

USD412.87-12.73Market Closed
-2.99%

NOW Alerts

NOW Stock Price

RSI Chart

Valuation

Market Cap

84.5B

Price/Earnings

420.31

Price/Sales

12.21

Price/Cashflow

35.13

MarketCap/EBT

340.65

Price/Sales

Profitability

Operating Margin

77.86%

EBT Margin

3.58%

Return on Equity

4.44%

Return on Assets

1.81%

Fundamentals

Revenue

Revenue (TTM)

6.9B

Revenue Y/Y

21.1%

Revenue Q/Q

4.51%

Earnings

Earnings (TTM)

201.0M

Earnings Y/Y

26.98%

Earnings Q/Q

300%

Price Action

52 Week Range

337.00672.97
(Low)(High)

Last 7 days

1.4%

Last 30 days

5.1%

Last 90 days

-5.0%

Trailing 12 Months

-33.8%

Financial Health

Current Ratio

1.24

Investor Care

Shares Dilution (1Y)

1.59%

Diluted EPS (TTM)

0.99

Peers (Alternatives to ServiceNow)

View All Peers In Detail
NameMkt Capsorted ascendingRevenuePrice %, 1MReturns, 1YP/EP/SRev 1-YrInc 1-Yr
LARGE-CAP
1.8T
203.1B
16.19% -21.88%
25.2
8.66
15.22% 2.81%
208.6B
44.2B
10.96% -5.77%
35.9
4.72
8.12% -58.36%
163.0B
30.3B
-3.63% -44.66%
304.14
5.56
21.26% -84.01%
151.4B
17.2B
13.38% -49.17%
31.46
8.81
13.86% -17.57%
25.1B
4.3B
-5.46% -61.25%
25.38
5.85
11.14% -39.03%
12.1B
693.1M
-3.12% 59.08%
44.35
17.39
-2.84% -14.76%
MID-CAP
9.6B
631.5M
-1.97% 16.85%
-45.68
15.19
33.30% -26.60%
7.5B
740.5M
12.08% -18.13%
67.22
10.14
15.84% 1.13%
5.0B
812.6M
8.04% -48.17%
-33.17
6.14
9.33% -463.42%
3.6B
421.7M
-19.92% -44.81%
-29.08
8.53
27.49% -161.02%
2.6B
506.4M
0.39% 55.58%
-71.14
5.11
10.10% -203.10%
2.4B
308.3M
1.17% 7.67%
-23.19
7.94
13.75% -232.84%
SMALL-CAP
991.7M
371.9M
6.18% -58.89%
-8.92
2.67
15.01% -44.50%
653.0M
399.9M
20.08% -33.40%
-6.96
1.63
4.73% 8.15%
246.7M
310.7M
-1.33% -63.18%
-4.28
0.79
2.66% -1.77%

Financials for ServiceNow

Income Statement (Last 12 Months)
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Revenue4.8%6,9196,6006,2575,8965,531
Cost Of Revenue3.4%1,5321,4821,4221,3531,257
Gross Profit5.3%5,3875,1184,8354,5434,274
Operating Expenses5.1%5,1524,9004,5884,2864,034
  S&GA Expenses4.5%2,7242,6062,4412,2922,194
  R&D Expenses6.1%1,7061,6081,4971,3971,289
Earnings Before Taxes15.9%248214235249231
Net Income9.2%201184223230221
Balance Sheet
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Assets0.0%11,10611,10210,99310,7989,478
  Current Assets2.7%5,4765,3325,4425,2204,288
    Cash Equivalents-25.0%1,2481,6642,2521,7281,400
  Net PPE4.3%914876798766740
  Goodwill-1.1%794803774777770
Liabilities-4.7%6,5836,9086,9967,1035,944
  Current Liabilities-6.6%4,4324,7434,8524,9493,792
    LT Debt, CurrentNaN%--889293
    LT Debt, Non Current-1,484----
Shareholder's Equity7.8%4,5234,1943,9973,6953,534
  Retained Earnings74.1%18810888-4.00-30.00
  Additional Paid-In Capital6.6%4,1863,9253,6653,516-
Accumulated Depreciation-825----
Shares Outstanding0.4%201200200199-
* denotes actual numbers (not divided by Millions)
Cashflow (Last 12 Months)
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Cashflow From Operations-2.2%2,4052,4602,3272,1912,032
  Share Based Compensation5.5%1,3411,2711,2001,1311,073
Cashflow From Investing-26.4%-2,068.00-1,636.00-1,450.00-1,607.00-1,424.52
Cashflow From Financing8.2%-424.00-462.00-433.00-506.00-554.49

Risks

What is the probability of a big loss on NOW?

70%


Probability that ServiceNow stock will be more than 20% underwater in next one year

12.7%


Probability that ServiceNow stock will be more than 30% underwater in next one year.

4.2%


Probability that ServiceNow stock will be more than 40% underwater in next one year.
*Calculated based on probability distribution of losses observed in actual data in the last 5 years.

How does NOW drawdown profile look like?

Y-axis is the maximum loss one would have experienced if ServiceNow was unfortunately bought at previous high price.

Returns

Cumulative Returns on NOW

29.9%


10-Year Cumulative Returns

24.3%


7-Year Cumulative Returns

27.5%


5-Year Cumulative Returns

14.0%


3-Year Cumulative Returns

What are the long-term rolling returns for NOW?

FIve years rolling returns for ServiceNow.

Which funds bought or sold NOW recently?

View All Details
Datesorted ascendingFund NameType% Chg$ Change$ Held% Portfolio
2022-11-23
Eagle Bay Advisors LLC
REDUCED
-13.64
-3,461
7,000
-%
2022-11-23
Toroso Investments, LLC
ADDED
4.77
-697,000
3,456,000
0.14%
2022-11-22
MFA Wealth Advisors, LLC
REDUCED
-60.35
-2,018,000
936,000
0.35%
2022-11-22
TEACHERS RETIREMENT SYSTEM OF THE STATE OF KENTUCKY
NEW
-
22,401,000
22,401,000
0.26%
2022-11-22
B. Riley Wealth Advisors, Inc.
REDUCED
-17.08
-711,000
1,362,000
0.04%
2022-11-22
CVA Family Office, LLC
REDUCED
-14.77
-67,000
142,000
0.04%
2022-11-22
IHT Wealth Management, LLC
ADDED
30.31
23,000
690,000
0.05%
2022-11-21
CALIFORNIA STATE TEACHERS RETIREMENT SYSTEM
REDUCED
-0.95
-34,458,000
126,973,000
0.22%
2022-11-21
Sunbelt Securities, Inc.
REDUCED
-0.11
-353,000
1,357,000
0.29%
2022-11-21
Parallax Volatility Advisers, L.P.
ADDED
516
20,958,000
26,343,000
0.04%

1–10 of 46

Latest Funds Activity

Are funds buying NOW calls or puts?
Are funds bullish or bearish(Calls - Puts)?
No. of funds that own NOW

ServiceNow News

The Motley Fool

Autodesk Faces a Problem on Wall Street; Nordstrom Faces a Problem With Shoppers.19 hours ago

NOW Fair Value

ServiceNow fair value in different scenarios

The table shows the Fair Value estimates for ServiceNow for various scenarios. Disclaimer: These are just estimations from a model. None of the models are good at predicting the future. Please dont buy or sell stocks based on these outputs.
Fair ValueVery PessimisticPessimisticBase CaseOptimisticVery Optimistic
Very Low Inflation

56.61

-86.29%

98.18

-76.22%

157.77

-61.79%

213.89

-48.19%

282.27

-31.63%

Current Inflation

51.33

-87.57%

86.80

-78.98%

136.17

-67.02%

183.45

-55.57%

240.54

-41.74%

Very High Inflation

44.93

-89.12%

73.38

-82.23%

111.34

-73.03%

148.66

-63.99%

193.18

-53.21%

Historical ServiceNow Fair Value Estimates


Recent SEC filings of ServiceNow

View All Filings
Date Filed Form Type Document
Nov 21, 2022
4
Insider Trading
Nov 21, 2022
4
Insider Trading
Nov 21, 2022
4
Insider Trading
Nov 21, 2022
4
Insider Trading
Nov 21, 2022
4
Insider Trading
Nov 21, 2022
4
Insider Trading
Nov 21, 2022
4
Insider Trading
Nov 21, 2022
4
Insider Trading
Nov 17, 2022
4
Insider Trading
Nov 15, 2022
4
Insider Trading

Latest Insider Trading transactions for NOW

Filter Transactions
Datesorted ascendingNameBuy/Sell$ ValueAvg. Price# SharesTitle
2022-11-30
Caimi Lara
SOLD
-279,169
415.43
-672
Chief Customer & Partner Ofc
2022-11-18
Smith Paul John
SOLD
-162,684
399.716
-407
Chief Commercial Officer
2022-11-17
Tzitzon Nicholas
ACQUIRED
-
-
511
Chief Strat & Corp Affairs Ofc
2022-11-17
Smith Paul John
ACQUIRED
-
-
721
Chief Commercial Officer
2022-11-17
Tzitzon Nicholas
SOLD FOR TAXES
-91,332.2
400.58
-228
Chief Strat & Corp Affairs Ofc
2022-11-17
Desai Chirantan Jitendra
SOLD FOR TAXES
-597,665
400.58
-1,492
Chief Operating Officer
2022-11-17
ELMER RUSSELL S
SOLD FOR TAXES
-299,233
400.58
-747
General Counsel
2022-11-17
McDermott William R
ACQUIRED
-
-
5,068
Chairman & CEO
2022-11-17
McDermott William R
SOLD FOR TAXES
-1,007,060
400.58
-2,514
Chairman & CEO
2022-11-17
ELMER RUSSELL S
ACQUIRED
-
-
1,505
General Counsel

1–10 of 50

William R. McDermott
16900
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.

NOW Income Statement

2022-09-30
Condensed Consolidated Statements of Comprehensive Income (Loss) - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Revenues:    
Total revenues$ 1,831,000$ 1,512,000$ 5,305,000$ 4,282,000
Cost of revenues:    
Total cost of revenues[1]400,000350,0001,158,000979,000
Gross profit1,431,0001,162,0004,147,0003,303,000
Operating expenses:    
Sales and marketing[1]697,000579,0002,092,0001,660,000
Research and development[1]456,000358,0001,314,0001,005,000
General and administrative[1]187,000151,000541,000416,000
Total operating expenses[1]1,340,0001,088,0003,947,0003,081,000
Income from operations91,00074,000200,000222,000
Interest expense(8,000)(7,000)(20,000)(21,000)
Other income, net19,0001,00036,00016,000
Income before income taxes102,00068,000216,000217,000
Provision for income taxes22,0005,00041,00013,000
Net income$ 79,749$ 62,890$ 174,871$ 203,725
Net income per share - basic (in USD per share)$ 0.39$ 0.32$ 0.87$ 1.03
Net income per share - diluted (in USD per share)$ 0.39$ 0.31$ 0.86$ 1.00
Weighted-average shares used to compute net income per share - basic (in shares)202,045198,600201,026197,680
Weighted-average shares used to compute net income per share - diluted (in shares)203,121203,124203,350202,729
Other comprehensive income (loss):    
Foreign currency translation adjustments$ (51,000)$ (20,000)$ (125,000)$ (37,000)
Unrealized gain (loss) on investments, net of tax(21,000)(2,000)(81,000)(9,000)
Other comprehensive income (loss)(72,000)(22,000)(206,000)(46,000)
Comprehensive income (loss)8,00041,000(31,000)158,000
Subscription    
Revenues:    
Total revenues1,742,0001,427,0005,031,0004,050,000
Cost of revenues:    
Total cost of revenues[1]301,000264,000863,000740,000
Professional services and other    
Revenues:    
Total revenues89,00085,000274,000232,000
Cost of revenues:    
Total cost of revenues[1]$ 99,000$ 86,000$ 295,000$ 239,000
[1]Includes stock-based compensation as follows:
 Three Months Ended September 30,Nine Months Ended September 30,
2022202120222021
Cost of revenues:
Subscription$41 $33 $116 $95 
Professional services and other$17 $15 51 43 
Operating expenses:
Sales and marketing$119 $101 337 293 
Research and development$127 $102 368 288 
General and administrative$57 $40 166 110 

NOW Balance Sheet

2022-09-30
Condensed Consolidated Balance Sheets - USD ($)
$ in Millions
Sep. 30, 2022
Dec. 31, 2021
Current assets:  
Cash and cash equivalents$ 1,248$ 1,728
Short-term investments2,7081,576
Accounts receivable, net8981,390
Current portion of deferred commissions330303
Prepaid expenses and other current assets292223
Total current assets5,4765,220
Deferred commissions, less current portion650623
Long-term investments1,5171,630
Property and equipment, net914766
Operating lease right-of-use assets581591
Intangible assets, net234287
Goodwill794777
Deferred tax assets604692
Other assets336212
Total assets11,10610,798
Current liabilities:  
Accounts payable19589
Accrued expenses and other current liabilities657850
Current portion of deferred revenue3,4913,836
Current portion of operating lease liabilities8982
Current debt, net092
Total current liabilities4,4324,949
Deferred revenue, less current portion6363
Operating lease liabilities, less current portion551556
Long-term debt, net1,4851,484
Other long-term liabilities5251
Total liabilities6,5837,103
Commitments and contingencies
Stockholders’ equity:  
Common stock00
Additional paid-in capital4,5073,665
Accumulated other comprehensive income (loss)(172)34
Retained earnings (accumulated deficit)188(4)
Total stockholders’ equity4,5233,695
Total liabilities and stockholders’ equity$ 11,106$ 10,798