|
Servicenow, Inc. (jetzt) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
ServiceNow, Inc. (NOW) Bundle
Optimieren Sie Ihre Zeit und verbessern Sie die Präzision mit unserem (jetzt) DCF -Taschenrechner! Ausgestattet mit echten Daten von Servicenow, Inc. und anpassbaren Annahmen ermöglichen Sie, dass Sie wie ein erfahrener Investor prognostizieren, analysieren und bewerten).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,519.5 | 5,896.0 | 7,245.0 | 8,971.0 | 10,984.0 | 13,719.0 | 17,135.0 | 21,401.6 | 26,730.6 | 33,386.5 |
| Revenue Growth, % | 0 | 30.46 | 22.88 | 23.82 | 22.44 | 24.9 | 24.9 | 24.9 | 24.9 | 24.9 |
| EBITDA | 452.9 | 729.0 | 768.0 | 1,594.0 | 2,226.0 | 1,948.7 | 2,433.9 | 3,039.9 | 3,796.9 | 4,742.3 |
| EBITDA, % | 10.02 | 12.36 | 10.6 | 17.77 | 20.27 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 |
| Depreciation | 271.0 | 472.0 | 342.0 | 562.0 | 465.0 | 801.7 | 1,001.4 | 1,250.7 | 1,562.1 | 1,951.1 |
| Depreciation, % | 6 | 8.01 | 4.72 | 6.26 | 4.23 | 5.84 | 5.84 | 5.84 | 5.84 | 5.84 |
| EBIT | 181.9 | 257.0 | 426.0 | 1,032.0 | 1,761.0 | 1,146.9 | 1,432.5 | 1,789.2 | 2,234.7 | 2,791.1 |
| EBIT, % | 4.03 | 4.36 | 5.88 | 11.5 | 16.03 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 |
| Total Cash | 3,092.0 | 3,304.0 | 4,280.0 | 4,877.0 | 5,762.0 | 7,966.6 | 9,950.3 | 12,427.9 | 15,522.5 | 19,387.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,009.0 | 1,390.0 | 1,725.0 | 2,036.0 | 2,240.0 | 3,095.0 | 3,865.6 | 4,828.2 | 6,030.4 | 7,531.9 |
| Account Receivables, % | 22.33 | 23.58 | 23.81 | 22.7 | 20.39 | 22.56 | 22.56 | 22.56 | 22.56 | 22.56 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 34.0 | 89.0 | 274.0 | 126.0 | 68.0 | 221.4 | 276.5 | 345.3 | 431.3 | 538.7 |
| Accounts Payable, % | 0.7523 | 1.51 | 3.78 | 1.4 | 0.61908 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 |
| Capital Expenditure | -432.5 | -399.0 | -550.0 | -694.0 | -852.0 | -1,081.6 | -1,351.0 | -1,687.4 | -2,107.5 | -2,632.3 |
| Capital Expenditure, % | -9.57 | -6.77 | -7.59 | -7.74 | -7.76 | -7.88 | -7.88 | -7.88 | -7.88 | -7.88 |
| Tax Rate, % | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 | 18.01 |
| EBITAT | 144.3 | 237.4 | 347.0 | 1,772.2 | 1,443.9 | 998.2 | 1,246.7 | 1,557.1 | 1,944.8 | 2,429.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -992.2 | -15.6 | -11.0 | 1,181.2 | 794.9 | 16.6 | 181.6 | 226.8 | 283.2 | 353.8 |
| WACC, % | 8.16 | 8.17 | 8.16 | 8.17 | 8.16 | 8.16 | 8.16 | 8.16 | 8.16 | 8.16 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 795.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 368 | |||||||||
| Terminal Value | 8,835 | |||||||||
| Present Terminal Value | 5,967 | |||||||||
| Enterprise Value | 6,763 | |||||||||
| Net Debt | -26 | |||||||||
| Equity Value | 6,789 | |||||||||
| Diluted Shares Outstanding, MM | 208 | |||||||||
| Equity Value Per Share | 32.57 |
What You Will Get
- Real ServiceNow Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on ServiceNow’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive Data: ServiceNow’s historical financial statements along with pre-filled projections.
- Customizable Assumptions: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Calculations: Observe ServiceNow’s intrinsic value updating instantly.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Access the ready-to-use Excel file containing ServiceNow, Inc. (NOW) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop multiple projections and compare results instantly.
- Make Decisions: Utilize the valuation outcomes to inform your investment strategy.
Why Choose ServiceNow, Inc. (NOW)?
- Streamline Operations: Optimize workflows without the hassle of complex setups.
- Enhance Productivity: Innovative tools and automation minimize manual tasks.
- Highly Scalable: Easily adapt the platform to meet your growing business needs.
- User-Friendly Interface: Intuitive design ensures quick adoption across teams.
- Backed by Experts: A solution trusted by industry leaders for its reliability and effectiveness.
Who Should Use This Product?
- IT Professionals: Streamline workflows and enhance service delivery using advanced automation.
- Corporate Leaders: Leverage insights from data analytics to drive strategic decisions.
- Consultants and Advisors: Offer expert guidance on digital transformation initiatives for clients utilizing ServiceNow.
- Students and Educators: Explore real-world applications of IT service management in academic settings.
- Tech Innovators: Gain insights into how ServiceNow is reshaping enterprise service management.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled ServiceNow historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for ServiceNow, Inc. (NOW).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.