Stock Analysis on Net

ServiceNow Inc. (NYSE:NOW)

Common Stock Valuation Ratios (Price Multiples)

Microsoft Excel

Current Valuation Ratios

ServiceNow Inc., current price multiples

Microsoft Excel
ServiceNow Inc. Accenture PLC Adobe Inc. Autodesk Inc. Cadence Design Systems Inc. CrowdStrike Holdings Inc. International Business Machines Corp. Intuit Inc. Microsoft Corp. Oracle Corp. Palo Alto Networks Inc. Salesforce Inc. Synopsys Inc. Software & Services Information Technology
Selected Financial Data
Current share price (P) $1,022.10
No. shares of common stock outstanding 206,000,000
Growth rate (g) 14.38%
 
Earnings per share (EPS) $8.40
Next year expected EPS $9.61
Operating profit per share $3.70
Sales per share $43.55
Book value per share (BVPS) $37.03
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 121.64 30.46 40.52 72.43 78.93 969.48 25.91 60.94 35.24 50.01 49.02 74.76 66.70 49.92 55.25
Price to next year expected earnings 106.35 25.85 31.05 46.71 62.00 1,132.70 29.40 54.33 27.69 16.99 57.31 71.89 57.93 40.73 43.94
Price-earnings-growth (PEG) 8.46 1.71 1.33 1.32 2.89 5.01 1.29 0.26 18.71 4.40 2.21 2.15
Price to operating profit (P/OP) 276.32 23.06 33.07 58.17 65.68 20.72 49.74 28.38 34.09 184.75 61.70 64.63 40.03 46.46
Price to sales (P/S) 23.47 3.41 11.33 11.94 20.09 28.34 3.14 11.09 12.67 9.88 15.74 8.87 14.04 11.13 12.18
Price to book value (P/BV) 27.60 7.82 13.31 35.37 24.14 37.59 8.63 9.79 11.57 60.14 24.44 5.18 13.34 14.65 17.56

Based on: 10-K (reporting date: 2023-12-31).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

ServiceNow Inc., historical price multiples

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Price to earnings (P/E) 90.80 284.28 487.70 978.47 106.89
Price to operating profit (P/OP) 206.26 260.26 436.46 583.07 1,590.30
Price to sales (P/S) 17.52 12.75 19.02 25.66 19.36
Price to book value (P/BV) 20.60 18.36 30.36 40.91 31.48

Based on: 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), 10-K (reporting date: 2019-12-31).

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. ServiceNow Inc. P/E ratio decreased from 2021 to 2022 and from 2022 to 2023.
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. ServiceNow Inc. P/OP ratio decreased from 2021 to 2022 and from 2022 to 2023.
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. ServiceNow Inc. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. ServiceNow Inc. P/BV ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Price to Earnings (P/E)

ServiceNow Inc., historical P/E calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 205,000,000 203,000,000 200,000,000 196,100,000 189,800,000
Selected Financial Data (US$)
Net income (in millions) 1,731 325 230 119 627
Earnings per share (EPS)2 8.44 1.60 1.15 0.60 3.30
Share price1, 3 766.69 455.13 560.85 591.29 352.94
Valuation Ratio
P/E ratio4 90.80 284.28 487.70 978.47 106.89
Benchmarks
P/E Ratio, Competitors5
Accenture PLC 27.81 22.93 36.58 28.32 24.58
Adobe Inc. 49.64 33.15 48.90 41.69 57.17
Autodesk Inc. 51.99 82.51 47.53 152.72
Cadence Design Systems Inc. 78.64 59.70 53.88 62.89 20.22
CrowdStrike Holdings Inc.
International Business Machines Corp. 22.50 71.56 19.40 19.30 13.35
Intuit Inc. 64.61 57.31 75.17 49.52 48.17
Microsoft Corp. 33.96 28.34 35.14 35.04 26.86
Oracle Corp. 38.96 26.85 15.84 16.69 16.89
Palo Alto Networks Inc. 170.35
Salesforce Inc. 879.57 135.68 48.20 1,204.70 107.70
Synopsys Inc. 70.08 51.76 73.37 55.92 39.55
P/E Ratio, Sector
Software & Services 39.01 33.75 36.39 36.61 27.87
P/E Ratio, Industry
Information Technology 35.72 27.05 29.26 31.09 22.67

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
EPS = Net income ÷ No. shares of common stock outstanding
= 1,731,000,000 ÷ 205,000,000 = 8.44

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

4 2023 Calculation
P/E ratio = Share price ÷ EPS
= 766.69 ÷ 8.44 = 90.80

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. ServiceNow Inc. P/E ratio decreased from 2021 to 2022 and from 2022 to 2023.

Price to Operating Profit (P/OP)

ServiceNow Inc., historical P/OP calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 205,000,000 203,000,000 200,000,000 196,100,000 189,800,000
Selected Financial Data (US$)
Income from operations (in millions) 762 355 257 199 42
Operating profit per share2 3.72 1.75 1.29 1.01 0.22
Share price1, 3 766.69 455.13 560.85 591.29 352.94
Valuation Ratio
P/OP ratio4 206.26 260.26 436.46 583.07 1,590.30
Benchmarks
P/OP Ratio, Competitors5
Accenture PLC 21.69 16.83 28.35 22.21 18.63
Adobe Inc. 40.52 25.85 40.64 51.75 51.63
Autodesk Inc. 43.26 66.40 91.28 95.51
Cadence Design Systems Inc. 65.43 47.21 48.13 57.54 40.67
CrowdStrike Holdings Inc.
International Business Machines Corp. 17.99 14.35 16.23 15.90 11.94
Intuit Inc. 49.04 46.05 62.00 41.56 40.45
Microsoft Corp. 27.76 24.72 30.79 29.30 24.54
Oracle Corp. 25.30 16.51 14.31 12.17 13.83
Palo Alto Networks Inc. 193.40
Salesforce Inc. 177.62 357.52 431.39 511.08 223.46
Synopsys Inc. 67.90 43.85 75.64 59.90 40.48
P/OP Ratio, Sector
Software & Services 31.28 26.79 32.94 30.46 25.14
P/OP Ratio, Industry
Information Technology 30.04 22.84 26.04 26.62 19.84

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Operating profit per share = Income from operations ÷ No. shares of common stock outstanding
= 762,000,000 ÷ 205,000,000 = 3.72

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

4 2023 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 766.69 ÷ 3.72 = 206.26

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. ServiceNow Inc. P/OP ratio decreased from 2021 to 2022 and from 2022 to 2023.

Price to Sales (P/S)

ServiceNow Inc., historical P/S calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 205,000,000 203,000,000 200,000,000 196,100,000 189,800,000
Selected Financial Data (US$)
Revenues (in millions) 8,971 7,245 5,896 4,519 3,460
Sales per share2 43.76 35.69 29.48 23.05 18.23
Share price1, 3 766.69 455.13 560.85 591.29 352.94
Valuation Ratio
P/S ratio4 17.52 12.75 19.02 25.66 19.36
Benchmarks
P/S Ratio, Competitors5
Accenture PLC 2.98 2.56 4.28 3.26 2.72
Adobe Inc. 13.88 8.95 14.94 17.04 15.11
Autodesk Inc. 8.55 9.35 15.15 10.00 13.21
Cadence Design Systems Inc. 20.02 14.23 12.55 13.85 8.56
CrowdStrike Holdings Inc. 12.81 30.15 48.70 22.79
International Business Machines Corp. 2.73 1.94 1.94 1.47 1.63
Intuit Inc. 10.72 9.30 16.09 11.78 11.05
Microsoft Corp. 11.60 10.40 12.81 10.85 8.38
Oracle Corp. 6.63 4.25 5.38 4.33 4.74
Palo Alto Networks Inc. 10.87 9.62 10.72 6.66 7.06
Salesforce Inc. 5.84 7.40 9.24 8.88 9.00
Synopsys Inc. 14.75 10.03 13.22 10.08 6.27
P/S Ratio, Sector
Software & Services 8.70 7.43 9.44 7.57 6.06
P/S Ratio, Industry
Information Technology 7.87 6.47 7.48 6.63 5.03

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Sales per share = Revenues ÷ No. shares of common stock outstanding
= 8,971,000,000 ÷ 205,000,000 = 43.76

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

4 2023 Calculation
P/S ratio = Share price ÷ Sales per share
= 766.69 ÷ 43.76 = 17.52

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. ServiceNow Inc. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

Price to Book Value (P/BV)

ServiceNow Inc., historical P/BV calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 205,000,000 203,000,000 200,000,000 196,100,000 189,800,000
Selected Financial Data (US$)
Stockholders’ equity (in millions) 7,628 5,032 3,695 2,834 2,128
Book value per share (BVPS)2 37.21 24.79 18.48 14.45 11.21
Share price1, 3 766.69 455.13 560.85 591.29 352.94
Valuation Ratio
P/BV ratio4 20.60 18.36 30.36 40.91 31.48
Benchmarks
P/BV Ratio, Competitors5
Accenture PLC 7.44 7.13 11.06 8.51 8.15
Adobe Inc. 16.31 11.22 15.94 16.53 16.03
Autodesk Inc. 37.37 48.29 59.48
Cadence Design Systems Inc. 24.05 18.46 13.68 14.90 9.51
CrowdStrike Holdings Inc. 19.61 42.67 48.91 14.78
International Business Machines Corp. 7.49 5.34 5.90 5.24 6.04
Intuit Inc. 8.92 7.20 15.71 17.71 20.00
Microsoft Corp. 11.92 12.38 15.16 13.11 10.30
Oracle Corp. 308.71 41.57 14.01 8.59
Palo Alto Networks Inc. 42.84 251.98 71.88 20.61 12.91
Salesforce Inc. 3.13 3.37 4.73 4.48 7.66
Synopsys Inc. 14.02 9.24 10.50 7.57 5.16
P/BV Ratio, Sector
Software & Services 11.45 10.77 13.67 11.59 10.11
P/BV Ratio, Industry
Information Technology 11.35 10.37 12.38 10.90 8.28

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
BVPS = Stockholders’ equity ÷ No. shares of common stock outstanding
= 7,628,000,000 ÷ 205,000,000 = 37.21

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

4 2023 Calculation
P/BV ratio = Share price ÷ BVPS
= 766.69 ÷ 37.21 = 20.60

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. ServiceNow Inc. P/BV ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.