
Workday Inc
NASDAQ:WDAY

Intrinsic Value
The intrinsic value of one
WDAY
stock under the Base Case scenario is
204.72
USD.
Compared to the current market price of 238.49 USD,
Workday Inc
is
Overvalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Workday Inc
Fundamental Analysis

Workday’s heavy reliance on large enterprise clients exposes it to significant churn risk, as financial pressures or shifting IT strategies among Fortune 500 customers could disrupt once-stable subscription revenues.
Workday’s strong brand recognition in cloud-based HR and finance solutions, coupled with high retention rates, provides a stable foundation for continued subscription revenue growth in enterprise markets.

Revenue & Expenses Breakdown
Workday Inc
Balance Sheet Decomposition
Workday Inc
Current Assets | 10.5B |
Cash & Short-Term Investments | 8B |
Receivables | 2B |
Other Current Assets | 525m |
Non-Current Assets | 7.4B |
Long-Term Investments | 247m |
PP&E | 1.6B |
Intangibles | 3.9B |
Other Non-Current Assets | 1.7B |
Free Cash Flow Analysis
Workday Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Workday Inc
Revenue
|
8.4B
USD
|
Cost of Revenue
|
-2.1B
USD
|
Gross Profit
|
6.4B
USD
|
Operating Expenses
|
-5.9B
USD
|
Operating Income
|
499m
USD
|
Other Expenses
|
27m
USD
|
Net Income
|
526m
USD
|
WDAY Profitability Score
Profitability Due Diligence
Workday Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Workday Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
WDAY Solvency Score
Solvency Due Diligence
Workday Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
Workday Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WDAY Price Targets Summary
Workday Inc
According to Wall Street analysts, the average 1-year price target for
WDAY
is 319.67 USD
with a low forecast of 252.5 USD and a high forecast of 378 USD.
Dividends
Current shareholder yield for WDAY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
WDAY
stock under the Base Case scenario is
204.72
USD.
Compared to the current market price of 238.49 USD,
Workday Inc
is
Overvalued by 14%.