What is the intrinsic value of Workiva?
As of 2026-09-16, the Intrinsic Value of Workiva Inc (WK) is
5.67 USD. This Workiva valuation is based on the model Peter Lynch Fair Value.
With the current market price of 74.81 USD, the upside of Workiva Inc is
-92.43%.
Is Workiva undervalued or overvalued?
Based on its market price of 74.81 USD and our intrinsic valuation, Workiva Inc (WK) is overvalued by 92.43%.
Workiva Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(107.89) - (29.70) |
(40.40) |
-154.0% |
| DCF (Growth 10y) |
(23.97) - (58.90) |
(28.86) |
-138.6% |
| DCF (EBITDA 5y) |
(19.58) - (21.19) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(14.73) - (11.69) |
(1,234.50) |
-123450.0% |
| Fair Value |
5.67 - 5.67 |
5.67 |
-92.43% |
| P/E |
40.07 - 50.02 |
45.50 |
-39.2% |
| EV/EBITDA |
6.15 - 24.12 |
15.78 |
-78.9% |
| EPV |
(30.03) - (38.22) |
(34.13) |
-145.6% |
| DDM - Stable |
12.35 - 73.56 |
42.96 |
-42.6% |
| DDM - Multi |
5.24 - 24.89 |
8.73 |
-88.3% |
Workiva Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,105.09 |
| Beta |
0.17 |
| Outstanding shares (mil) |
41.51 |
| Enterprise Value (mil) |
3,634.71 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.91% |
| Cost of Debt |
5.04% |
| WACC |
7.30% |