Operating Model Critique

Hi, would anyone be willing to take a quick look at a 3-statement operating model I made for ServiceNow, Inc?

It's the first forecast I've ever made so any help would be greatly appreciated! I have my first interview with a boutique in a couple weeks.

7 Comments
 
Best Response
  1. COGS rationalisation seems a little aggressive, more than 10 pp in five years. Usually for longer term forecasts, it might be prudent to be a little more pessimistic in factoring in margin growth.

  2. If your EBT is negative, it makes sense that you shouldn't be taxed anything at all.

  3. Capex usually bottoms out at depreciation levels, just to make sure the fixed asset base is enough to sustain the business.

  4. Non-current assets and liabilities typically don't grow with revenue; like the name suggests, the values don't change year on year unless you're amortising or adding on extraordinarily each year.

  5. No point adding a PIK/Cash ratio if you're not going to tie anything to it. Your model doesn't change if I revise 100% cash interest to 50-50.

  6. Your revolver calculations should take into account your OCI figure, since the latter flows into cash.

Got these from a quick look through. Will go into detail later if I have the time!

============================================================= Pursue Excellence, and Success will chase you, pants down.
 

I made some changes, could somebody take a quick glance at it? I'm struggling with how to forecast debt, amortization (after 5 years), and dilutive share count.

XXXXXX

 

Dolores natus dicta velit esse ducimus consequatur. Dolor sint dolore vitae. Numquam sit eos odio dolor.

Placeat eius error qui ex itaque. Sint pariatur qui est optio rerum quam repudiandae. Tempora est eos a minima sunt. Aut ipsum veritatis eos porro eligendi amet. Excepturi pariatur corporis officia.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.3%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (78) $151
  • Intern/Summer Analyst (73) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
GameTheory's picture
GameTheory
98.9
6
CompBanker's picture
CompBanker
98.9
7
DrApeman's picture
DrApeman
98.9
8
dosk17's picture
dosk17
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Jamoldo's picture
Jamoldo
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”