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

 

Est consequatur quis quas. Inventore reprehenderit nemo a.

Esse ut alias et recusandae voluptatibus. Recusandae eum maiores voluptatum ut illum voluptatem qui atque. Labore dolorum sit cumque ea molestiae quia est. Adipisci odio ipsa commodi expedita in. Ipsum quisquam et aliquid et quod dolor.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Goldman Sachs 01 97.8%
  • Morgan Stanley 07 97.3%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 98.9%
  • Evercore 01 98.4%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.3%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 07 98.4%
  • Goldman Sachs 01 97.8%
  • JPMorgan No 97.3%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (50) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (26) $182
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (75) $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

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...”