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

 

Sunt qui molestias officiis distinctio. Eaque soluta omnis sequi at alias ea. Amet culpa omnis rem ut est magnam. Dolorum voluptatem occaecati officia. Quas sed debitis neque id. Facere tenetur ea nisi aliquam maiores fugit cupiditate.

Career Advancement Opportunities

July 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

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 01 98.3%
  • BMO Capital Markets 13 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan 01 97.1%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (15) $434
  • Associates (46) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (80) $150
  • 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
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.9
10
Mimbs's picture
Mimbs
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...”