ServiceNow's high stock-based compensation does not break the thesis, though it raises the valuation hurdle. Q2 SBC was $655 million, about 16.4% of revenue, yet diluted shares fell from 1.047 billion to 1.034 billion as H1 buybacks of 20.1 million shares outpaced 6.7 million issued. If the $160 base-case value is remotely right, buybacks near $108 were accretive. The thesis breaks if growth slows while SBC stays near 15%, buybacks stop offsetting issuance or the sub-10% 2029 target is missed. x.comÂ
