Avec votre autorisation, nous utilisons une analyse limitée et respectueuse de la vie privée pour comprendre les parcours de recherche utiles. Nous n’utilisons ni traceurs publicitaires ni enregistrement de session. Vous pouvez modifier ce choix dans les préférences. Consultez la Politique de confidentialité.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
NOW — frequently asked questions
Is ServiceNow, Inc. overvalued?
In our latest published analysis dated 2026-10-02, NOW screens modestly overvalued. The price recorded at analysis is 134 USD versus our fair value of 122 USD; the high endpoint is presented separately as potential value of 162 USD. That implies roughly 8.8% downside to fair value at that date.
Our latest published report, analyzed 2026-10-02, gives NOW a fair value of 122 USD and a potential value of 162 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for ServiceNow, Inc.'s archetype; it is a dated research output, not a live price.
Should I buy NOW now?
Our latest published rating for NOW, analyzed 2026-10-02, is Hold. ServiceNow, Inc. screens modestly overvalued at the analysis-date price of 134 USD versus fair value of 122 USD; potential value is 162 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for NOW?
The dedicated bear-case section in our report analyzed 2026-10-02 documents ServiceNow, Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is NOW's rating?
Our latest published rating for NOW, analyzed 2026-10-02, is Hold, with a published moat assessment of 9/10 (Wide). It reflects our fair value of 122 USD, the potential value of 162 USD, and the price recorded at analysis (134 USD).
Affichage de la source anglaise pendant la traduction
Ce rapport n'a pas encore été traduit. Actualisez dans quelques minutes une fois que la file d'attente de traduction aura rattrapé son retard.
§1 RésuméEN
Réponse en 30 secondesHold
Prix par rapport à la valeur
Cours
$134.01
Juste valeur
$122.27
Valeur potentielle
$161.97
Au
2026-09-30
Pourquoi le scénario peut fonctionner
Accelerated enterprise adoption of autonomous AI agents and platform consolidation across ITOM and observability.
Ce qui changerait notre avis
Enterprise IT budget retrenchment or federal procurement delays causing 5-year revenue CAGR to drop below 13.0% YoY, or hyperscaler AI token inference costs driving non-GAAP operating margin below 28.5%.
We initiate coverage on ServiceNow Inc. At the September 30, 2026 share price of $134.01, the stock trades at a 9.6% premium to intrinsic value, representing an implied return of -8.8%. While ServiceNow's platform moat, 97.0% subscription revenue mix, and expanding AI capabilities remain best-in-class, prevailing valuation fully discounts near-term growth, leaving little margin of safety against potential enterprise IT spending friction or hyperscaler AI infrastructure cost pressures,.3,
ServiceNow trades at a forward P/E of 27.78x, a substantial valuation premium relative to mature software peers such as Salesforce (14.34x) and Adobe (8.67x). While ServiceNow's projected growth remains superior, this elevated multiple leaves equity holders vulnerable to multiple compression. Key downside vulnerabilities include potential enterprise budget tightening, federal procurement deceleration—noting that a single U.S. federal channel partner accounts for 11% of consolidated revenue and accounts receivable —and increasing AI inference consumption costs across hyperscaler infrastructure partners,. Additionally, annual stock-based compensation of $1,955 million in FY2025 absorbs a meaningful portion of operating cash flows ($5,444 million) to offset dilution,.3,4,5,7,8
Balancing these valuation risks is ServiceNow's Wide economic moat, evaluated at a score of 9.0/10, driven by immense switching costs and pervasive workflow orchestration across Global 2000 enterprises. By unifying IT Service Management (ITSM), IT Operations Management (ITOM), and Configuration Management Database (CMDB) into a single cloud platform architecture, ServiceNow serves as the digital operational backbone for enterprise IT. In FY2025, the company delivered $13,278 million in total revenue (+22.4% 5-year CAGR), $1,824 million in operating income, and $4,533 million in free cash flow,,. Subscription revenue represents 97.0% of total sales ($12,883 million), producing highly predictable, recurring annual cash generation with negligible credit losses,.5,6,7,8
Operational execution remains robust. In Q2 2026, net new ACV included 123 deals exceeding $1 million (up 40% year-over-year), while ServiceNow AI ACV surpassed $1 billion ahead of schedule. Management highlighted pricing uplifts above 30% for Pro Plus SKUs and 20% to 30% for new AI-native SKUs, confirming willingness among enterprise clients to pay for autonomous workflow automation. Management guidance targets FY2026 subscription revenue of $15,770 million (21% constant-currency growth),, non-GAAP operating margin of 31.5%, and non-GAAP free cash flow margin of 35%. Long-term geographic expansion also provides runway, with EMEA generating $3,402 million (25.6% of sales) and APAC contributing $1,528 million (11.5%) in FY2025,.5,8
Our composite valuation synthesizes five fundamental models, led by forward earnings (35% weight, $131.20 midpoint) and multi-stage moat fade (35% weight, $150.49 midpoint), supported by discounted cash flow (15% weight, $87.58 midpoint), owner earnings (10% weight, $43.61 midpoint), and peer multiples (5% weight, $123.54 midpoint). Our Fair value sits 7.5% below the present-value equivalent of the analyst consensus 12-month target ($132.17 PV, discounted at a 9.70% cost of equity from the $144.99 nominal consensus). Because the September 30, 2026 share price of $134.01 exceeds intrinsic value by 9.6%, providing an implied return of -8.8%, risk-reward is balanced rather than compelling. We advise existing investors to hold positions while prospective buyers await a pullback toward our Fair value before committing new capital.3
Deep integration of CMDB, ITOM, and AIOps creates prohibitive switching costs across Global 2000 enterprises, securing low churn and multi-product expansion.5
Highly Predictable Recurring Cash Generation
Subscription contracts represent 97.0% of revenue ($12,883 million in FY2025) and generated $4,533 million in free cash flow, backed by a guided 35% free cash flow margin for FY2026,,.5,6,8
AI annual contract value surpassed $1 billion ahead of management targets, with Pro Plus SKUs capturing price uplifts exceeding 30% and large enterprise transactions expanding 40% year-over-year,.5
Recommandation maison
Hold. ServiceNow is a high-quality mature compounder with an entrenched Wide moat, but shares at $134.01 trade at a 9.6% premium to our $122.27 Fair value (-8.8% implied return),,. Maintain current allocations and wait for a more favorable risk-reward entry price.3
Présentation de l’entreprise
Field Service Management (“FSM”) manages planning, scheduling and execution of field service work, allowing technicians to be dispatched through the same platform that manages customer cases. It provides automated workflows to help optimize resource allocation, increase technician productivity and improve first-time resolution rates. It also provides data-driven insights to help organizations monitor field operations, identify service bottlenecks and improve efficiency of field operations. ServiceNow, Inc. provides solutions designed to address the requirements of specific industries, including financial services, healthcare and life sciences, manufacturing, public sector, retail, technology and telecommunications. These solutions can be enhanced by Now Assist and AI agents.
ServiceNow, Inc. expects the number of industry-specific offerings to continue to expand to accommodate its customers’ needs.
§2 Cas baissierEN
In a severe macroeconomic retrenchment, enterprise IT spend freezes and federal procurement bottlenecks reduce top-line revenue growth by 5 percentage points across the forecast curve relative to consensus expectations of $16,219M in FY2026. Concurrently, surging hyperscaler AI token inference costs compress non-GAAP operating margins from guided 31.5% down to 28.5%, while persistent stock-based compensation of $1,955M absorbs free cash flow via share buybacks to prevent dilution. Under this combined growth shock, margin contraction, and terminal multiple compression toward software peer medians, equity valuation rerates toward the bear fair value floor of 77.32, representing a 42.3% downside from the September 30, 2026 share price of $134.01.
Enterprise IT Budget Retrenchment and Federal Procurement Deceleration
Consensus FY2026 revenue is $16,219M (+22.15%) and FY2027 is $19,261M (+18.76%). If macro IT spending freezes or federal budget delays cause growth to drop by 5 pp across the 5-year forecast curve (falling below the 13% YoY trigger), the long-term target of $32B by FY2030 fails, resulting in an estimated 26.8% fair value reduction.1,5
FV impact
-3.7%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 12 months
Signaux d'alerte précoce à surveiller
Les cinq évolutions qui affaibliraient notre thèse d’investissement.
ServiceNow commands a Wide economic moat anchored by deep operational switching costs and platform breadth across global enterprise IT landscapes. By unifying core IT Service Management (ITSM), Configuration Management Database (CMDB), IT Operations Management (ITOM), and AIOps into a single proprietary data model and orchestration platform, ServiceNow serves as the operational operating system for Fortune 500 enterprises. Replacing this infrastructure would necessitate re-architecting cross-departmental business processes, retraining tens of thousands of employees, and risking critical operational downtime. This embedded position is demonstrated by contract durability, with 97.0% of FY2025 revenue ($12,883M) derived from recurring subscription contracts.
The durability of ServiceNow's competitive moat is evidenced by sustained pricing power during generative AI adoption cycles. Management reported that pricing uplifts on Pro Plus SKUs consistently exceed 30%, while new AI-native SKUs capture 20% to 30% uplifts. Furthermore, AI net new ACV exceeded expectations by surpassing $1 billion, demonstrating that enterprise clients view ServiceNow's native AI agents as a superior workflow automation interface rather than commoditized wrappers. Operating margins expanded from 8.49% in FY2023 to 13.74% in FY2025, with management guiding non-GAAP operating margin to 31.5% for FY2026.
Platform breadth creates powerful land-and-expand dynamics that raise competitive barriers against horizontal enterprise software rivals such as Salesforce (CRM) and Adobe (ADBE). Large deal momentum accelerated in Q2 2026 with 123 deals exceeding $1 million in net new ACV, up 40% year-over-year. While peer Adobe generates higher GAAP operating margins (34.8%), ServiceNow's operational integration across enterprise workflows justifies a 10-year Stage II moat duration, supporting stable economic profit generation above its 9.41% WACC.
Profit économique
ServiceNow generates a return on invested capital of 11.04%, which comfortably exceeds its computed WACC of 9.41% and moderate cost of equity of 9.70%. The positive economic spread of ~163 bps over WACC is reinforced by negative working capital dynamics stemming from upfront annual subscription billings and an asset-light cloud software delivery model, where FY2025 capital expenditures of $868M represented only 6.54% of $13,278M in net revenue,, powering $4,533M in free cash flow.2,6,7
9/ 10
Wide
Sources of advantage
01High Customer Switching Costs via Embedded Workflow Orchestration — ServiceNow integrates enterprise IT operations, CMDB infrastructure mapping, and AIOps into a unified system of action. Enterprise customers face multi-year migration timelines, high consultant expenditures, and workflow downtime risks if attempting to decouple ServiceNow, enabling >30% pricing uplifts on Pro Plus SKUs and 20% to 30% on AI-native SKUs.Wide
02Enterprise Platform Breadth and Unified Architecture Integration — Unlike fragmented point solutions, ServiceNow delivers ITSM, ITOM, security operations, and observability natively on a single cloud architecture and data model. This architectural breadth drove 123 customer transactions greater than $1 million in net new ACV during Q2 2026, expanding 40% year-over-year.Wide
03Institutional Channel Scale and Systems Integrator Distribution Ecosystem
Menaces connues pour l'avantage
Menace
Gravité
Calendrier
Atténuation
Hyperscaler AI Token Cost Inflation and Infrastructure Hosting Fees
medium
12 to 24 months
Management employs hybrid license-plus-usage pricing rather than raw token billing and guides FY2026 subscription gross margins to 81%, expecting unit consumption costs to decrease as hyperscaler capacity expands.5
The highlighted cell is Fair value when every assumption sits at its base level ($122.27). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $3.4B after modeled reinvestment of $608.0M, with terminal value at 78.1% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Terminal valuation multiples and long-term perpetual growth converge toward mature enterprise software industry benchmarks
In the Base scenario, ServiceNow executes steadily as a mature compounder. Subscription revenue expands in line with management full-year FY2026 guidance, and FY2027 consensus estimates, progressing toward long-term targets. Non-GAAP operating margins expand across the forecast horizon, anchored by durable subscription gross margins and robust free cash flow margins. This compound earnings path underpins our Fair value estimate of $122.27.1,5
Upgrade the rating; Verify whether outperformance is driven by recurring Pro Plus subscription adoption rather than non-recurring professional services, and evaluate portfolio allocation checkpoints without chasing elevated multiples.
A comprehensive beat with subscription revenue accelerating above guidance and non-GAAP operating margin expanding demonstrates accelerating artificial intelligence monetization and structural operating leverage, expanding intrinsic compounding value toward $161.97.
Conforme
Maintain Hold; Maintain disciplined portfolio allocations, track quarterly cRPO renewal cadence, and refrain from committing incremental capital while shares trade at a premium to Fair value.
In-line quarterly results validate the mature compounder thesis and management execution, but do not provide sufficient multiple expansion catalyst to offset the premium of $134.01 over $122.27.
Manqué
Downgrade the rating; Re-assess downside exposure, evaluate trailing stop-loss checkpoints, and re-underwrite terminal operating margin assumptions in discounted cash flow schedules.
A revenue deceleration below guided expectations or operating margin compression indicates that enterprise budget tightening or hyperscaler artificial intelligence token expenses are impairing operating profitability, threatening multiple derating toward software peer medians.
Qualité des résultats
ServiceNow demonstrates strong operational earnings quality evidenced by exceptional cash conversion, with FY2025 operating cash flow and free cash flow substantially exceeding GAAP net income,,. This cash flow premium is structurally driven by upfront multi-year subscription contract billings and expanding deferred revenue balances. However, earnings quality is partially obscured by substantial stock-based compensation, which absorbs a meaningful portion of operating cash flows via share repurchases to offset dilution,. Receivables credit risk is negligible, with immaterial write-offs and no historical collection issues from its largest federal customer.
Métriques à surveiller avant publication
01
Métrique:
Current Remaining Performance Obligations (cRPO) Growth Cadence
ActuelExpanded year-over-year in constant currency in Q2 2026 above guidance, with forward guidance targeting continued constant-currency expansion in Q3 2026,.
Pourquoi c'est important
cRPO represents contracted revenue expected to be recognized over the subsequent twelve months, serving as the most direct forward indicator of enterprise subscription demand and renewal strength.
02
Métrique:
Generative AI and Autonomous Agent SKU Pricing Uplifts
ServiceNow's return on invested capital has steadily expanded as the business scaled from early operational losses to robust enterprise profitability, growing operating income to $1,824M in FY2025 and guiding non-GAAP operating margin to 31.5% for FY2026. Upfront subscription collections create a negative working capital base that minimizes invested capital requirements, driving compounding per-share returns.
ServiceNow generates an ROIC of 11.04%, exceeding its computed WACC of 9.41% and moderate cost of equity of 9.70%. This positive economic profit spread demonstrates that invested capital generates shareholder value above the firm's cost of capital.
Dernier chiffre d’affaires13,3 Md $USTCAC du chiffre d’affaires +28,5 %
Marge opérationnelle13,7 %10 périodes fiscales
Dernier flux de trésorerie disponible4,5 Md $USFY2025
Trésorerie nette3,9 Md $USFY2025
Décomposition du compte de résultatComment la taille de l’activité se traduit en bénéfice publié.30 juin 2026
StockMarketAgent.AI
Chiffre d'affaires4 Md $USCoût des ventes−1,2 Md $USMarge brute2,8 Md $USCharges d’exploitation−2,7 Md $USRésultat d'exploitation162 M $USÉléments hors exploitation et impôts+136 M $USRésultat net298 M $US
Données de l’historique financier
Chiffre d'affaires
3 987 000 000 $US
Coût des ventes
1 169 000 000 $US
Marge brute
2 818 000 000 $US
Charges d’exploitation
2 656 000 000 $US
Résultat d'exploitation
162 000 000 $US
Éléments hors exploitation et impôts
136 000 000 $US
Résultat net
298 000 000 $US
Aperçu du bilanComment les actifs publiés sont détenus et financés pour la période sélectionnée.
StockMarketAgent.AI
Composition des actifsFinancé par
Total de l’actif26 Md $USTrésorerie3,7 Md $USActifs courants10,5 Md $USTotal du passif13,1 Md $USPassifs courants10,4 Md $USCapitaux propres13 Md $US
Données de ventilation du bilan
Total de l’actif
26 038 000 000 $US
Trésorerie
3 726 000 000 $US
Actifs courants
10 471 000 000 $US
Total du passif
13 074 000 000 $US
Passifs courants
10 443 000 000 $US
Capitaux propres
12 964 000 000 $US
Passerelle des flux de trésorerieComment le flux de trésorerie d’exploitation est devenu du flux de trésorerie disponible en FY2025.
StockMarketAgent.AI
Rapprochement des flux d’exploitation
Résultat net1,7 Md $USDotations aux amortissements+738 M $USRémunération en actions+2 Md $USAutres ajustements opérationnels+1 Md $USFlux de trésorerie d'exploitation5,4 Md $US
Rapprochement de la trésorerie d’ouverture à la clôture
Trésorerie d’ouverture2,3 Md $USFlux de trésorerie d'exploitation+5,4 Md $USFlux d’investissement−1,7 Md $USFlux de financement−2,3 Md $USEffet de change+7 M $USTrésorerie de clôture3,7 Md $US
5,4 Md $US − 868 M $USFlux de trésorerie disponible 4,6 Md $US
Données de la passerelle des flux de trésorerie
Résultat net
1 748 000 000 $US
Entrées d’exploitation
5 444 000 000 $US
Dotations aux amortissements
738 000 000 $US
Rémunération en actions
1 955 000 000 $US
Autres ajustements opérationnels
1 003 000 000 $US
Flux de trésorerie d'exploitation
5 444 000 000 $US
Trésorerie disponible
7 761 000 000 $US
Trésorerie d’ouverture
2 310 000 000 $US
Effet de change
7 000 000 $US
Sorties d’investissement
1 689 000 000 $US
Capex
868 000 000 $US
Autres activités d’investissement
821 000 000 $US
Sorties de financement
2 340 000 000 $US
Rachats d’actions
1 840 000 000 $US
Autres activités de financement
500 000 000 $US
Trésorerie de clôture
3 732 000 000 $US
Flux d’investissement
-1 689 000 000 $US
Flux de financement
-2 340 000 000 $US
Chiffre d’affaires par activitéPart du chiffre d’affaires total pour 2025-12-31.
13,3 Md $USChiffre d’affaires total
Chiffre d’affaires par activitéPart
License And Service12,9 Md $US97 %+21 % sur un an
Technology Service395 M $US3 %+16,9 % sur un an
Source: SEC EDGAR · Déposé le 2026-01-29 · SEC EDGAR
Données de répartition du chiffre d’affaires: Chiffre d’affaires par activité
Chiffre d’affaires par activité
Chiffre d'affaires
Part
sur un an
License And Service
12,9 Md $US
97 %
21 %
Technology Service
395 M $US
3 %
16,9 %
Chiffre d’affaires par zone géographiquePart du chiffre d’affaires total pour 2025-12-31.
13,3 Md $USChiffre d’affaires total
Chiffre d’affaires par zone géographiquePart
North America8,3 Md $US62,9 %+20,8 % sur un an
EMEA3,4 Md $US25,6 %+20 % sur un an
Asia Pacific And Other1,5 Md $US11,5 %+23,1 % sur un an
Source: SEC EDGAR · Déposé le 2026-01-29 · SEC EDGAR
Données de répartition du chiffre d’affaires: Chiffre d’affaires par zone géographique
Chiffre d’affaires par zone géographique
Chiffre d'affaires
Part
sur un an
North America
8,3 Md $US
62,9 %
20,8 %
EMEA
3,4 Md $US
25,6 %
20 %
Asia Pacific And Other
1,5 Md $US
11,5 %
23,1 %
Chiffre d’affaires et résultatsComment la taille de l’activité se traduit en bénéfice publié.
Trésorerie et detteLiquidités disponibles face à l’endettement total.
Génération de trésorerieFlux de trésorerie d’exploitation comparé au flux de trésorerie disponible.
RentabilitéÉvolution des marges brute, opérationnelle et nette.
Données financières ponctuelles utilisées dans l’analyse du 2026-10-02.
ServiceNow Inc. (NOW) trades at 27.8x forward earnings against a peer median of 14.9x. Its EV/EBITDA of 49.1x compares with a peer median of 18.6x. The comparison uses 4 peers: Uber Technologies Inc., Salesforce Inc., Adobe Inc. and Cadence Design Systems Inc., as of 2026-09-30 to 2026-10-01.
§10 Secteur et cycleEN
Phase du cycle
Expansion
The enterprise software industry exhibits elevated capital intensity with an average capex-to-depreciation ratio of 2.45x and capex-to-revenue ratio of 17.8%, reflecting hyperscaler and infrastructure software buildouts for AI data centers. By contrast, ServiceNow maintains an asset-light cloud software delivery model, with FY2025 capex of $868M against D&A of $738M (capex/D&A of 1.18x) and capex-to-revenue of just 6.54%,.7
Cycle haussier
In a structural enterprise software upcycle, enterprises accelerate IT modernization by consolidating fragmented software stacks onto unified operational platforms. Generative AI integration drives rapid uptake of premium Pro Plus SKUs with >30% pricing uplifts, international markets in EMEA and APAC maintain >20% growth, and operating leverage expands non-GAAP operating margins toward 34.5%, advancing progress toward management's $32B FY2030 revenue ambition.
Cycle baissier
In an enterprise software downcycle, corporate CIOs pause discretionary IT spending, extend procurement approval cycles, and demand vendor concessions. If enterprise subscription growth decelerates toward mid-teens (~14%) and public sector appropriations delay federal contract renewals, premium valuation multiples face swift compression toward mature software peer medians (CRM at 14.34x and ADBE at 8.67x),.
Tendances séculaires
Tendance
Impact
Note
Enterprise Generative AI and Autonomous Workflow Orchestration
positive
Enterprises are shifting from human-assisted IT ticketing to autonomous agentic workflow resolution, driving adoption of premium Pro Plus SKUs with >30% price uplifts and pushing ServiceNow AI ACV past $1 billion.
Enterprise Software Stack and Point-Solution Vendor Consolidation
positive
Corporate CIOs are actively consolidating point monitoring and IT tools into unified workflow architectures, reinforcing ServiceNow's platform advantage and fueling 40% YoY growth in >$1M net new ACV deals.
Positionnement
ServiceNow is positioned as the dominant enterprise 'system of action', orchestrating fragmented business workflows across legacy systems of record. By embedding observability and AIOps directly into ITOM, ServiceNow maintains superior workflow stickiness compared to horizontal software peers. ServiceNow trades at a forward P/E of 27.78x, commanding a noticeable premium over Salesforce (CRM at 14.34x forward P/E, 21.38% operating margin) and Adobe (ADBE at 8.67x forward P/E, 34.82% operating margin),, supported by its faster ~21% subscription revenue expansion.3,4,5
§11 Gestion de positionEN
Taille de position
2-3%
At current trading levels of 134.01, ServiceNow trades at a 9.6% premium to our compositefair value midpoint of 122.27 and a forward P/E of 27.78x. Under the committee's Hold rating, existing positions should be maintained rather than expanded, holding exposure at benchmark weighting until a wider margin of safety emerges.3
Risque
Risk management requires navigating valuation vulnerability against high operational compounding. Trading at 27.78x forward earnings, ServiceNow trades well above enterprise peers CRM (14.34x) and ADBE (8.67x),, leaving little room for execution disappointment. Given that a single federal channel partner accounts for 11% of consolidated net revenue ($1,460M), portfolio sizing must remain capped at 3% of total assets, with stop-loss protection set at $108.00 on a closing basis.
ServiceNow remains a premier core holding given its Wide moat, 97% recurring subscription revenue, and guided 35% free cash flow margin. Long-term compounders should hold existing positions through current multiple consolidation, but avoid adding capital at a 9.6% premium to Fair value,.3,5,8
Tactical / Value-Oriented
Avoid
Value investors should avoid initiating new positions at 27.78x forward P/E, which stands well above peers CRM at 14.34x and ADBE at 8.67x,. The implied return to our Fair value of $122.27 is -8.8%, offering no margin of safety against potential multiple compression,.3,4
Growth / Momentum
Hold
Growth investors benefit from accelerating AI contract momentum ($1B+ ACV) and 21% constant-currency subscription growth guidance,. However, because consensus expectations are high and the stock trades above intrinsic value, upside is constrained near term, warranting a Hold rather than aggressive accumulation.5
§14 Recommandation finaleEN
Action
Conserver
ServiceNow is an exceptional business with a Wide economic moat (9.0/10), 97.0% recurring subscription revenue ($12,883 million in FY2025), and guided 35% free cash flow margins,. However, trading at $134.01 (27.78x forward earnings), the stock sits at a 9.6% premium to our Fair value midpoint of $122.27, implying an -8.8% return,,. We recommend maintaining current positions while withholding incremental capital until valuation offers an adequate margin of safety.3,5,8
While long-term secular drivers in enterprise workflow orchestration and AI agent monetization remain strong, near-term risk-reward is evenly balanced. Dilution from $1,955 million in annual stock-based compensation and premium valuation relative to peer software compounders warrant patience. Re-entry becomes attractive if market volatility brings the share price to or below our Fair value midpoint of $122.27.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 char
Sources
The records this analysis drew on, as they stood when it was run.
Analyst consensusData as of 2026-10-02 · Published 2026-10-02 · Provider-adjusted · cited for 2 figuresCited in Cas baissier, Scénarios
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
ServiceNow's forward P/E of 27.78x and terminal multiple assumption of 24.0x stand far above enterprise peers CRM at 14.34x and ADBE at 8.67x,. A 20% multiple contraction to 19.2x triggers immediate multiple compression, driving a 20.0% fair value derating.3,4
FV impact
-7.5%
Terminal multiple 20% lower
Trigger
Within 18 months
Compression below 28.5% indicates hyperscaler AI token consumption costs are eroding software gross margins faster than SKU price uplifts can compensate.
Actuel :31.5% non-GAAP guided for FY2026
Alerte si< 28.5% non-GAAP margin
03
Federal Channel Concentration
Increased concentration or sudden billing disruption exposes top-line cash generation to U.S. federal procurement appropriations delays and fiscal year-end budget friction.
Deceleration below 12.0% in international markets signals market saturation or severe foreign exchange headwinds, undermining ServiceNow's primary geographic expansion runway outside North America.
Actuel :EMEA $3,402M and APAC $1,528M in FY2025,
Alerte si< 12.0% YoY international expansion rate
—
ServiceNow maintains extensive enterprise channel partnerships with top global systems integrators and federal channel partners; a single U.S. federal partner accounts for 11% of consolidated net revenue ($1,460M) and 11% of accounts receivable with zero historical collection issues.
Moderate
Peer Outcome-Based and Agentic Pricing Models from CRM and Specialized Vendors
medium
12 to 36 months
ServiceNow possesses proprietary enterprise workflow context and data ownership inside CMDB, avoiding costly token egress and data extraction fees that competing external agents must incur.5
Federal Procurement Appropriations Delays and Public Sector Channel Friction
low
6 to 12 months
Active international diversification across EMEA ($3,402M, 25.6% of FY2025 revenue) and APAC ($1,528M, 11.5%) dilutes dependency on U.S. federal contract approvals.8
49,4%
Method
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Discounted forecast-period cash flows (18,38 $US) plus discounted terminal value (65,45 $US) minus signed per current share (-3,75 $US) equals the 87,58 $US lens value shown above. Negative net debt is , so subtracting it raises value.
Generative artificial intelligence annualized contract value expands ahead of plan to represent an increasing share of total subscription commitments
In the Bull scenario, enterprise generative artificial intelligence monetization accelerates as customers broadly adopt autonomous agentic workflows. Pro Plus and AI-native SKUs sustain elevated pricing uplifts, while large-deal net new contract momentum propels subscription revenue compounding ahead of consensus. Operating margins expand swiftly toward long-term targets, accelerating progress toward management revenue targets and supporting Potential value of $161.97.5
ActuelPro Plus SKU pricing uplifts and AI-native SKU uplifts continue to expand average contract value, while artificial intelligence net new annualized contract value surpassed internal milestones ahead of schedule,.
Pourquoi c'est important
Monetization of agentic workflows across the enterprise verifies whether platform innovation translates into higher average revenue per user without succumbing to outcome-based pricing erosion.
ServiceNow executes a disciplined capital allocation strategy focused on organic R&D reinvestment, selective tuck-in acquisitions, and equity buybacks to neutralize share dilution. Capital expenditures were $868M in FY2025 (6.54% of revenue),, supporting regional cloud capacity in EMEA ($3,402M revenue) and APAC ($1,528M). Balance sheet risk is low, with total debt of $8,453M against a market capitalization of $138,548M (debt weight 5.75%),,. The company does not pay dividends, utilizing excess liquidity to keep diluted share count expansion constrained to ~0.44% annually.
Exceptional Free Cash Flow Conversion Driven by Upfront Subscription Billing
Annual share repurchases of roughly $2B are required merely to neutralize dilution and stabilize share count near 1,033,862,000 shares.
Multi-Year Operating Leverage Transitioning to Industry-Leading Non-GAAP Margins
GAAP operating margin expanded from -27.47% in FY2016 to 13.74% in FY2025 ($1,824M operating income),, while FY2026 non-GAAP operating margin is guided to 31.5%.
Scale efficiency across enterprise sales infrastructure drives sustained margin expansion toward terminal targets of 34.5% by FY2030.
Adobe Inc.ADBE
Cours / juste valeur
Juste valeur426,26 $USReport-date price245,2 $US
Date d’évaluation
Avantage concurrentielWide
Score d’investissement74 / 100
Cadence Design Systems, Inc.CDNS
Cours / juste valeur
Juste valeur152,08 $USReport-date price362,7 $US
Date d’évaluation
Avantage concurrentielWide
Score d’investissement66 / 100
Marge
NOW
ServiceNow Inc.
$138.5B
27.8x
9.4x
49.1x
14.2%
—
UBER
Uber Technologies Inc.
$139.9B
15.5x
2.5x
20.1x
37.2%
13.3%
CRM
Salesforce Inc.
$188.9B
14.3x
4.3x
17.0x
19.4%
21.4%
ADBE
Adobe Inc.
$95.4B
8.7x
3.7x
9.5x
61.9%
34.8%
CDNS
Cadence Design Systems Inc.
$91.1B
34.5x
15.6x
42.7x
23.2%
28.6%
Public Sector and Global Government Cloud Infrastructure Modernization
positive
Federal and sovereign institutions are modernizing legacy IT onto FedRAMP-certified cloud platforms, supporting multi-year expansion with systems integrators and federal channel partners that represent 11% of consolidated revenue.
