Stock Analysis on Net

ServiceNow Inc. (NYSE:NOW)

Enterprise Value (EV)

Microsoft Excel

Current Enterprise Value (EV)

ServiceNow Inc., current enterprise value calculation

Microsoft Excel
Current share price (P) $910.31
No. shares of common stock outstanding 206,000,000
US$ in millions
Common equity (market value)1 187,524
Add: Preferred stock, $0.001 par value; no shares issued or outstanding (per books)
Total equity 187,524
Add: Current debt, net (per books)
Add: Long-term debt, net, less current portion (per books) 1,489
Total equity and debt 189,013
Less: Cash and cash equivalents 2,304
Less: Short-term investments 3,458
Enterprise value (EV) 183,251

Based on: 10-K (reporting date: 2024-12-31).

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 910.31 × 206,000,000


Historical Enterprise Value (EV)

ServiceNow Inc., EV calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Share price1, 2 $1,012.75 $766.69 $455.13 $560.85 $591.29
No. shares of common stock outstanding1 206,000,000 205,000,000 203,000,000 200,000,000 196,100,000
US$ in millions
Common equity (market value)3 208,627 157,171 92,391 112,170 115,952
Add: Preferred stock, $0.001 par value; no shares issued or outstanding (book value)
Total equity 208,627 157,171 92,391 112,170 115,952
Add: Current debt, net (book value) 92
Add: Long-term debt, net, less current portion (book value) 1,489 1,488 1,486 1,484 1,640
Total equity and debt 210,116 158,659 93,877 113,746 117,592
Less: Cash and cash equivalents 2,304 1,897 1,470 1,728 1,677
Less: Short-term investments 3,458 2,980 2,810 1,576 1,415
Enterprise value (EV) 204,354 153,782 89,597 110,442 114,500

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of ServiceNow Inc. Annual Report.

3 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 1,012.75 × 206,000,000

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. ServiceNow Inc. EV increased from 2022 to 2023 and from 2023 to 2024.