Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
NOW trades against a final fair-value range of $61.76-$148.71, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
If forward revenue growthRevenue growthYear-over-year change in revenue, expressed as a percentage. The starting point for any forward-earnings model and the lens through which scale, mix, and pricing power become visible. estimates drop below 15% without a commensurate drop in stock-based compensationStock-based compensationThe fair-value cost of equity awards (options, RSUs, performance shares) granted to employees. A real economic expense even though it is non-cash., the forward-earnings premium will collapse, exposing heavily burdened trailing cash realities.
Macro IT budget optimization slows seat growth significantly across enterprise clients.
Generative AI products fail to offset core market saturation, compressing revenue growth below 15%.
Stock-based compensation continues to exceed 14.7% of revenue, impairing true cash conversion and depressing institutional demand.
| ردیف | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| درآمد | $7.25B | $8.97B+23.7% | $10.98B+22.4% | $13.28B+20.9% | +22.4% |
| سود ناخالص | $5.67B | $7.05B | $8.70B | $10.30B | +22.0% |
| سود عملیاتی | $355.0M | $762.0M | $1.36B | $1.82B | +72.6% |
| سود خالص | $325.0M | $1.73B+432.3% | $1.43B-17.3% | $1.75B+22.4% | +75.2% |
| EPS (رقیقشده) | $0.32 | $1.68 | $1.37 | $1.67 | +73.5% |
| EBITDA | $788.0M | $1.32B | $2.33B | $3.02B | +56.5% |
| تحقیق و توسعه | $1.77B | $2.12B | $2.54B | $2.96B | +18.7% |
| هزینههای عمومی و فروش | $3.55B | $4.16B | $4.79B | $5.51B | +15.8% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
