Discounted Cash Flow
Servicenow, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.4b | $-451.8m | $54.4m | -32.5% | — |
| 2017 | $1.9b (39.0%) | $-149.1m (67.0%) | $492.3m (805.7%) | -7.7% (76.3%) | — |
| 2018 | $2.6b (35.0%) | $-26.7m (82.1%) | $-26.7m (-105.4%) | -1.0% (86.7%) | — |
| 2019 | $3.5b (32.6%) | $626.7m (2446.8%) | $971.1m (3736.5%) | 18.1% (1869.3%) | $3.36 |
| 2020 | $4.5b (30.6%) | $118.5m (-81.1%) | $118.5m (-87.8%) | 2.6% (-85.5%) | $0.61 (-81.8%) |
| 2021 | $5.9b (30.5%) | $230.1m (94.2%) | $1.8b (1418.1%) | 3.9% (48.9%) | $1.16 (90.2%) |
| 2022 | $7.2b (22.9%) | $325.0m (41.2%) | $2.2b (20.8%) | 4.5% (14.9%) | $1.61 (38.8%) |
| 2023 | $9.0b (23.8%) | $1.7b (432.6%) | $2.7b (24.4%) | 19.3% (330.1%) | $8.48 (426.7%) |
| 2024 | $11.0b (22.4%) | $1.4b (-17.7%) | $3.4b (26.3%) | 13.0% (-32.8%) | $6.92 (-18.4%) |
| 2025 | $13.3b (20.9%) | $1.7b (22.7%) | $4.6b (34.0%) | 13.2% (1.5%) | $1.69 (-75.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.