ServiceNow, Inc. (NOW)
Software - Application · Technology · $105.3B
Intrinsic Value (Consensus)
$31.90
Current Price
$102.15
Margin of Safety
-68.8%
68.8% Above Intrinsic Value
Value: $32
Price: $102
Valuation Model Estimates
Current Price: $102.15
DCF (Discounted Cash Flow)
$56.26
Graham Number
$21.73
Earnings Power Value
$16.21
Relative Value (P/E)
$33.40
Dividend Discount Model
Not applicable
—
Consensus Value
$31.90
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.67
- EPS (Forward)
- $1.70
- Book Value
- $12.57
- P/E Ratio
- 61.1
- Forward P/E
- 59.9
- PEG Ratio
- —
- ROE
- 13.5%
- Debt/Equity
- 11%
- Revenue Growth
- 20.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 0.93
Data last updated: 2026-06-12
Source: Yahoo Finance