As of 2024-12-12, the Intrinsic Value of Workday Inc (WDAY) is
1.11 USD. This Workday valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 272.36 USD, the upside of Workday Inc is
-99.60%.
The range of the Intrinsic Value is (2.00) - 14.12 USD
Workday Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.00) - 14.12 |
1.11 |
-99.6% |
| DCF (Growth 10y) |
9.62 - 66.11 |
20.53 |
-92.5% |
| DCF (EBITDA 5y) |
128.28 - 243.55 |
186.01 |
-31.7% |
| DCF (EBITDA 10y) |
152.97 - 339.47 |
239.21 |
-12.2% |
| Fair Value |
30.58 - 30.58 |
30.58 |
-88.77% |
| P/E |
69.85 - 375.83 |
194.36 |
-28.6% |
| EV/EBITDA |
116.73 - 191.76 |
154.93 |
-43.1% |
| EPV |
(8.70) - (9.98) |
(9.34) |
-103.4% |
| DDM - Stable |
55.54 - 284.45 |
169.99 |
-37.6% |
| DDM - Multi |
26.64 - 108.88 |
43.13 |
-84.2% |
Workday Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
72,175.40 |
| Beta |
1.15 |
| Outstanding shares (mil) |
265.00 |
| Enterprise Value (mil) |
73,847.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.82% |
| Cost of Debt |
4.54% |
| WACC |
8.60% |