As of 2025-05-03, the Intrinsic Value of Workday Inc (WDAY) is 18.09 USD. This Workday valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 248.68 USD, the upside of Workday Inc is -92.70%.
The range of the Intrinsic Value is 9.85 - 46.57 USD
Based on its market price of 248.68 USD and our intrinsic valuation, Workday Inc (WDAY) is overvalued by 92.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.85 - 46.57 | 18.09 | -92.7% |
| DCF (Growth 10y) | 27.31 - 106.84 | 45.22 | -81.8% |
| DCF (EBITDA 5y) | 133.09 - 190.55 | 165.03 | -33.6% |
| DCF (EBITDA 10y) | 160.24 - 258.03 | 210.23 | -15.5% |
| Fair Value | 9.89 - 9.89 | 9.89 | -96.02% |
| P/E | 88.23 - 130.55 | 114.44 | -54.0% |
| EV/EBITDA | 104.15 - 137.36 | 123.23 | -50.4% |
| EPV | (1.23) - 0.46 | (0.39) | -100.2% |
| DDM - Stable | 19.64 - 83.13 | 51.38 | -79.3% |
| DDM - Multi | 38.68 - 131.33 | 60.26 | -75.8% |
| Market Cap (mil) | 66,148.88 |
| Beta | 0.90 |
| Outstanding shares (mil) | 266.00 |
| Enterprise Value (mil) | 67,589.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.59% |
| Cost of Debt | 4.54% |
| WACC | 8.36% |