Valuation Dayforce, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-17 pm EST			5-day change	1st Jan Change
69.62 ^USD	-0.80%		-0.95%	-4.16%

Jan. 16	Citigroup Adjusts Price Target on Dayforce to $83 From $90, Maintains Buy Rating	MT
Jan. 10	Barclays Adjusts Dayforce's Price Target to $80 From $84, Keeps Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	9,773	15,750	15,808	9,853	10,354	10,979	10,979	-
Change	-	61.15%	0.37%	-37.67%	5.08%	6.04%	0%	-
Enterprise Value (EV) ¹	10,169	16,229	16,573	10,642	11,000	11,643	11,436	11,143
Change	-	59.6%	2.12%	-35.79%	3.37%	5.85%	-1.78%	-2.56%
P/E ratio	128x	-3,552x	-209x	-134x	192x	366x	81.2x	44.2x
PBR	5.21x	7.55x	7.13x	4.68x	4.44x	4.34x	4.04x	3.35x
PEG	-	34x	-0x	33.5x	-1x	-8x	0x	0.5x
Capitalization / Revenue	11.9x	18.7x	15.4x	7.91x	6.84x	6.27x	5.6x	4.96x
EV / Revenue	12.3x	19.3x	16.2x	8.54x	7.27x	6.65x	5.83x	5.04x
EV / EBITDA	55.1x	102x	102x	42.5x	26.8x	23x	18.5x	15.3x
EV / EBIT	76.6x	146x	191x	54.2x	32.4x	28.6x	23.3x	18.7x
EV / FCF	296x	-336x	444x	94.7x	54.9x	59.5x	44.2x	36x
FCF Yield	0.34%	-0.3%	0.23%	1.06%	1.82%	1.68%	2.26%	2.78%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.53	-0.03	-0.5	-0.48	0.35	0.19	0.8579	1.576
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	824.1	842.5	1,024	1,246	1,514	1,750	1,961	2,213
EBITDA ¹	184.6	159	162.5	250.4	410.2	506.9	618	728.6
EBIT ¹	132.7	110.9	86.7	196.2	339.8	407.1	490.9	596.6
Net income ¹	78.7	-4	-75.4	-73.4	54.8	27.28	136.1	216.2
Net Debt ¹	395.8	479.6	765.2	788.5	646.6	664	456.5	164.2
Reference price ²	67.88	106.56	104.46	64.15	67.12	69.62	69.62	69.62
Nbr of stocks (in thousands)	143,978	147,803	151,331	153,595	154,254	157,700	157,700	-
Announcement Date	2/5/20	2/9/21	2/9/22	2/8/23	2/7/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
DAYFORCE, INC.	366.32x	6.65x	22.97x	-.--%	10.98B
ORACLE CORPORATION	35.24x	9.11x	17.3x	+0.98%	450B
SAP SE	100.45x	8.76x	32.48x	+0.87%	308B
SERVICENOW, INC.	157.62x	19.54x	56.52x	-.--%	221B
MICROSTRATEGY INCORPORATED	-151.34x	217.93x	3863.68x	-	97.73B
CONSTELLATION SOFTWARE INC.	93.56x	6.59x	24.67x	-	64.61B
FAIR ISAAC CORPORATION	73.42x	24.11x	43.49x	-.--%	46.27B
HUBSPOT, INC.	23985.02x	13.38x	64.06x	-.--%	36.37B
WISETECH GLOBAL LIMITED	105.71x	29.98x	59.22x	+0.19%	24.13B
TOAST, INC.	1020.75x	4.13x	56.28x	-.--%	21.52B
Average	2,578.68x	34.02x	424.07x	+0.26%	128.06B
Weighted average by Cap.	762.95x	27.59x	325.41x	+0.64%