Workiva Inc
NYSE:WK

Watchlist Manager
Workiva Inc Logo
Workiva Inc
NYSE:WK
Watchlist
Price: 84.75 USD -1.76% Market Closed
Market Cap: 4.8B USD

Relative Value

The Relative Value of one WK stock under the Base Case scenario is 111.24 USD. Compared to the current market price of 84.75 USD, Workiva Inc is Undervalued by 24%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WK Relative Value
Base Case
111.24 USD
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
19
Median 3Y
7
Median 5Y
8.2
Industry
2.4
Forward
5.3
vs History
vs Industry
Median 3Y
-51.6
Median 5Y
-65.5
Industry
22.3
Forward
51
vs History
92
vs Industry
10
Median 3Y
67.6
Median 5Y
111.7
Industry
16
vs History
74
vs Industry
11
Median 3Y
51.9
Median 5Y
143.4
Industry
20.9
vs History
vs Industry
0
Median 3Y
-55.1
Median 5Y
-40.5
Industry
3
vs History
87
vs Industry
18
Median 3Y
6.9
Median 5Y
8.1
Industry
2.4
Forward
5.2
vs History
88
vs Industry
27
Median 3Y
9.1
Median 5Y
10.7
Industry
4.9
vs History
vs Industry
Median 3Y
-63.9
Median 5Y
-74.8
Industry
12.2
Forward
55.6
vs History
vs Industry
Median 3Y
-55.6
Median 5Y
-63
Industry
15.9
Forward
56.7
vs History
92
vs Industry
10
Median 3Y
67.8
Median 5Y
102.7
Industry
14.7
vs History
93
vs Industry
10
Median 3Y
70.1
Median 5Y
113.7
Industry
17.4
vs History
79
vs Industry
11
Median 3Y
11.1
Median 5Y
12.7
Industry
2.4

Multiples Across Competitors

WK Competitors Multiples
Workiva Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Workiva Inc
NYSE:WK
4.8B USD 5.7 -101.4 -89.8 -73.6
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
424.8B USD 109 387.9 477.7 492.4
DE
SAP SE
XETRA:SAP
238.1B EUR 6.5 33.6 20.6 23.4
US
Salesforce Inc
NYSE:CRM
221.8B USD 5.5 30.7 17.8 24.7
US
Applovin Corp
NASDAQ:APP
209.4B USD 37.9 74 58.7 63.9
US
Intuit Inc
NASDAQ:INTU
156.9B USD 8.1 38.1 26.4 30.6
US
NCR Corp
LSE:0K45
142.7B USD 53.9 -2 339.4 405.4 1 186.1
US
Adobe Inc
NASDAQ:ADBE
127.3B USD 5.4 17.8 13.3 14.6
US
Synopsys Inc
NASDAQ:SNPS
95.2B USD 13.5 71.5 67.1 115.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.7B USD 17 83.6 47.4 53.7
P/S Multiple
Revenue Growth P/S to Growth
US
Workiva Inc
NYSE:WK
Average P/S: 21 288.5
5.7
18%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
109
46%
2.4
DE
SAP SE
XETRA:SAP
6.5
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.5
10%
0.6
US
Applovin Corp
NASDAQ:APP
37.9
29%
1.3
US
Intuit Inc
NASDAQ:INTU
8.1
13%
0.6
US
N
NCR Corp
LSE:0K45
53.9
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.4
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.5
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
17
14%
1.2
P/E Multiple
Earnings Growth PEG
US
Workiva Inc
NYSE:WK
Average P/E: 92.1
Negative Multiple: -101.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
387.9
94%
4.1
DE
SAP SE
XETRA:SAP
33.6
48%
0.7
US
Salesforce Inc
NYSE:CRM
30.7
32%
1
US
Applovin Corp
NASDAQ:APP
74
61%
1.2
US
Intuit Inc
NASDAQ:INTU
38.1
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 339.4
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.8
21%
0.8
US
Synopsys Inc
NASDAQ:SNPS
71.5
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.6
34%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Workiva Inc
NYSE:WK
Average EV/EBITDA: 126.1
Negative Multiple: -89.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
477.7
137%
3.5
DE
SAP SE
XETRA:SAP
20.6
18%
1.1
US
Salesforce Inc
NYSE:CRM
17.8
24%
0.7
US
Applovin Corp
NASDAQ:APP
58.7
53%
1.1
US
Intuit Inc
NASDAQ:INTU
26.4
27%
1
US
N
NCR Corp
LSE:0K45
405.4
16%
25.3
US
Adobe Inc
NASDAQ:ADBE
13.3
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
67.1
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.4
27%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Workiva Inc
NYSE:WK
Average EV/EBIT: 222.8
Negative Multiple: -73.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
492.4
141%
3.5
DE
SAP SE
XETRA:SAP
23.4
21%
1.1
US
Salesforce Inc
NYSE:CRM
24.7
34%
0.7
US
Applovin Corp
NASDAQ:APP
63.9
57%
1.1
US
Intuit Inc
NASDAQ:INTU
30.6
32%
1
US
N
NCR Corp
LSE:0K45
1 186.1
70%
16.9
US
Adobe Inc
NASDAQ:ADBE
14.6
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
115.5
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.7
30%
1.8