|
Real-time Estimate
Cboe BZX
20:25:35 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 190.20 USD | -3.27% |
|
+1.84% | -11.53% |
| 08:04pm | Workday's AI Revenue Boost May Take Time as HR Tech Budgets Fund Wider AI Push, KeyBanc Says | MT |
| 03:32pm | KeyBanc Downgrades Workday to Sector Weight From Overweight | 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 | 47,388 | - | - |
| Change | - | -26.28% | 64.17% | -8.94% | -33.74% | 2.59% | - | - |
| Enterprise Value (EV) 1 | 61,448 | 43,485 | 71,718 | 64,675 | 43,735 | 45,705 | 42,562 | 39,497 |
| Change | - | -29.23% | 64.93% | -9.82% | -32.38% | 4.51% | -6.88% | -7.2% |
| P/E | 2,108x | -126x | 55.9x | 134x | 67.8x | 34.3x | 31.8x | 25.6x |
| PBR | 14.2x | 8.28x | 9.55x | 7.69x | 5.97x | 7.38x | 5.27x | 3.88x |
| PEG | - | 0x | -0x | -2.1x | 2.1x | 0x | 3.98x | 1.1x |
| Capitalization / Revenue | 12.3x | 7.5x | 10.5x | 8.25x | 4.84x | 4.44x | 4.02x | 3.64x |
| EV / Revenue | 12x | 7x | 9.88x | 7.66x | 4.58x | 4.28x | 3.61x | 3.03x |
| EV / EBITDA | 41.1x | 27.6x | 35.5x | 25.7x | 13.8x | 12.8x | 10.3x | 8.41x |
| EV / EBIT | 53.4x | 35.9x | 41.2x | 29.6x | 15.5x | 13.8x | 11x | 8.87x |
| EV / FCF | 44.3x | 33.5x | 37.4x | 29.5x | 15.7x | 14.6x | 11.6x | 9.28x |
| FCF Yield | 2.26% | 2.98% | 2.67% | 3.39% | 6.35% | 6.86% | 8.65% | 10.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.12 | -1.44 | 5.21 | 1.95 | 2.59 | 5.731 | 6.189 | 7.695 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,139 | 6,216 | 7,259 | 8,446 | 9,552 | 10,667 | 11,783 | 13,030 |
| EBITDA 1 | 1,493 | 1,574 | 2,022 | 2,512 | 3,171 | 3,578 | 4,148 | 4,699 |
| EBIT 1 | 1,150 | 1,210 | 1,740 | 2,186 | 2,824 | 3,310 | 3,884 | 4,454 |
| Net income 1 | 29.37 | -366.7 | 1,381 | 526 | 693 | 1,404 | 1,577 | 2,088 |
| Net Debt 1 | -1,804 | -3,145 | -4,833 | -5,033 | -2,456 | -1,683 | -4,826 | -7,891 |
| Reference price 2 | 253.01 | 181.43 | 291.07 | 262.06 | 175.63 | 196.63 | 196.63 | 196.63 |
| Nbr of stocks (in thousands) | 250,000 | 257,016 | 263,000 | 266,000 | 263,000 | 241,000 | - | - |
| Announcement Date | 28/02/22 | 27/02/23 | 26/02/24 | 25/02/25 | 24/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.31x | 4.28x | 12.77x | -.--% | 47.39B | |
| 27.36x | 10.1x | 16.5x | 0.71% | 4,006B | |
| 129.26x | 57.21x | 93.17x | -.--% | 482B | |
| 20.24x | 5.8x | 10.1x | 1.48% | 408B | |
| 234.93x | 20.94x | 61.3x | -.--% | 303B | |
| 2445.7x | 40.91x | 133.83x | -.--% | 251B | |
| 28.39x | 5.72x | 18.01x | 1.33% | 260B | |
| 94.23x | 9.35x | 25.03x | -.--% | 154B | |
| 58.97x | 15.86x | 41.77x | -.--% | 133B | |
| 479.45x | 20.38x | 80.54x | -.--% | 95.6B | |
| Average | 355.28x | 19.06x | 49.30x | 0.35% | 613.92B | |
| Weighted average by Cap. | 153.48x | 15.34x | 30.90x | 0.62% |
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
