Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
ServiceNow, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-86.3% vs price
Base Case (Median)
-79.6% vs price
Bull Case (75th pct.)
-60.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $19.54 | -86.9% | High (40%) |
| PE Comparable | $41.77 | -71.9% | Medium (25%) |
| Growth Trajectory DCF | $75.85 | -49.0% | Medium (20%) |
| Graham Number | $21.27 | -85.7% | Low (10%) |
| EV/EBITDA | $30.36 | -79.6% | Medium (20%) |
| EV/FCF | $90.10 | -39.5% | Medium (20%) |
| Earnings Power Value | $12.73 | -91.4% | Medium (50%) |
Based on 7 out of 7 methods, NOW appears overvalued at the current price of $148.81. The base case fair value of $30.36 implies 79.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.