|
Market Closed -
Other stock markets
|
Pre-market 07:33:24 | |||
| 118.09 USD | +2.57% |
|
115.22 | -2.43% |
| 06-23 | Workday Reportedly Facing Court Claims its AI HR Software Discriminates | MT |
| 06-23 | Workday Reportedly Facing Court Claims its AI HR Software Discriminates | MT |
Company Valuation: Workday Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 63,252 | 46,630 | 76,551 | 69,708 | 46,191 | 29,165 | - | - |
| Change | - | -26.28% | 64.17% | -8.94% | -33.74% | -36.86% | - | - |
| Enterprise Value (EV) 1 | 61,448 | 43,485 | 71,718 | 64,675 | 43,735 | 26,987 | 24,485 | 21,428 |
| Change | - | -29.23% | 64.93% | -9.82% | -32.38% | -38.29% | -9.27% | -12.49% |
| P/E | 2,108x | -126x | 55.9x | 134x | 67.8x | 28.7x | 19.5x | 15x |
| PBR | 14.2x | 8.28x | 9.55x | 7.69x | 5.97x | 3.8x | 2.9x | 2.27x |
| PEG | - | 0x | -0x | -2.1x | 2.1x | 0.5x | 0.4x | 0.5x |
| Capitalization / Revenue | 12.3x | 7.5x | 10.5x | 8.25x | 4.84x | 2.73x | 2.46x | 2.23x |
| EV / Revenue | 12x | 7x | 9.88x | 7.66x | 4.58x | 2.53x | 2.07x | 1.64x |
| EV / EBITDA | 41.1x | 27.6x | 35.5x | 25.7x | 13.8x | 7.59x | 5.92x | 4.54x |
| EV / EBIT | 53.4x | 35.9x | 41.2x | 29.6x | 15.5x | 8.29x | 6.44x | 4.83x |
| EV / FCF | 44.3x | 33.5x | 37.4x | 29.5x | 15.7x | 8.45x | 6.65x | 4.97x |
| FCF Yield | 2.26% | 2.98% | 2.67% | 3.39% | 6.35% | 11.8% | 15% | 20.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.12 | -1.44 | 5.21 | 1.95 | 2.59 | 4.11 | 6.059 | 7.87 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,139 | 6,216 | 7,259 | 8,446 | 9,552 | 10,667 | 11,838 | 13,105 |
| EBITDA 1 | 1,493 | 1,574 | 2,022 | 2,512 | 3,171 | 3,555 | 4,135 | 4,723 |
| EBIT 1 | 1,150 | 1,210 | 1,740 | 2,186 | 2,824 | 3,255 | 3,801 | 4,437 |
| Net income 1 | 29.37 | -366.7 | 1,381 | 526 | 693 | 1,062 | 1,527 | 1,994 |
| Net Debt 1 | -1,804 | -3,145 | -4,833 | -5,033 | -2,456 | -2,178 | -4,680 | -7,737 |
| Reference price 2 | 253.01 | 181.43 | 291.07 | 262.06 | 175.63 | 118.09 | 118.09 | 118.09 |
| Nbr of stocks (in thousands) | 250,000 | 257,016 | 263,000 | 266,000 | 263,000 | 246,973 | - | - |
| Announcement Date | 2/28/22 | 2/27/23 | 2/26/24 | 2/25/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.73x | 2.53x | 7.59x | -.--% | 29.17B | |
| 28.9x | 18.73x | 22.23x | -.--% | 156B | |
| 10.85x | 2.88x | 6.03x | -.--% | 78.14B | |
| 36.56x | 5.89x | 16.41x | 0.38% | 51.28B | |
| 22.7x | 4.85x | 11.77x | -.--% | 40.67B | |
| 20.18x | 4.93x | 12.52x | 1.02% | 33.46B | |
| 34.07x | 2.24x | 12.99x | -.--% | 14.27B | |
| 12.67x | 5.14x | 10.4x | -.--% | 13.04B | |
| 36.26x | - | - | 3.34% | 9.67B | |
| 66.74x | 4x | 16.37x | -.--% | 8.27B | |
| Average | 29.77x | 5.69x | 12.92x | 0.47% | 43.42B | |
| Weighted average by Cap. | 25.86x | 9.47x | 14.98x | 0.2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WDAY Stock
- Valuation Workday Inc.
Select your edition
All financial news and data tailored to specific country editions
