|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 123.83 USD | -0.83% |
|
+10.07% | -42.35% |
| Apr. 16 | Workday Inc and Achievers Launch AI-Powered Recognition and Rewards Solution | CI |
| Apr. 16 | Exclaimer Launches Workday Integration | CI |
Company Valuation: Workday Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 63,252 | 46,630 | 76,551 | 69,708 | 46,191 | 31,830 | - | - |
| Change | - | -26.28% | 64.17% | -8.94% | -33.74% | -31.09% | - | - |
| Enterprise Value (EV) 1 | 61,448 | 43,485 | 71,718 | 64,675 | 43,735 | 28,984 | 25,949 | 22,849 |
| Change | - | -29.23% | 64.93% | -9.82% | -32.38% | -33.73% | -10.47% | -11.95% |
| P/E ratio | 2,108x | -126x | 55.9x | 134x | 67.8x | 27.8x | 20.4x | 15.9x |
| PBR | 14.2x | 8.28x | 9.55x | 7.69x | 5.97x | 3.64x | 2.68x | 1.98x |
| PEG | - | 0x | -0x | -2.1x | 2.1x | 0.4x | 0.6x | 0.6x |
| Capitalization / Revenue | 12.3x | 7.5x | 10.5x | 8.25x | 4.84x | 2.99x | 2.68x | 2.43x |
| EV / Revenue | 12x | 7x | 9.88x | 7.66x | 4.58x | 2.72x | 2.19x | 1.75x |
| EV / EBITDA | 41.1x | 27.6x | 35.5x | 25.7x | 13.8x | 8.21x | 6.28x | 5x |
| EV / EBIT | 53.4x | 35.9x | 41.2x | 29.6x | 15.5x | 9.02x | 6.82x | 5.26x |
| EV / FCF | 44.3x | 33.5x | 37.4x | 29.5x | 15.7x | 9.17x | 6.96x | 5.31x |
| FCF Yield | 2.26% | 2.98% | 2.67% | 3.39% | 6.35% | 10.9% | 14.4% | 18.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.12 | -1.44 | 5.21 | 1.95 | 2.59 | 4.46 | 6.061 | 7.772 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,139 | 6,216 | 7,259 | 8,446 | 9,552 | 10,663 | 11,855 | 13,087 |
| EBITDA 1 | 1,493 | 1,574 | 2,022 | 2,512 | 3,171 | 3,529 | 4,129 | 4,568 |
| EBIT 1 | 1,150 | 1,210 | 1,740 | 2,186 | 2,824 | 3,212 | 3,807 | 4,343 |
| Net income 1 | 29.37 | -366.7 | 1,381 | 526 | 693 | 1,144 | 1,548 | 2,062 |
| Net Debt 1 | -1,804 | -3,145 | -4,833 | -5,033 | -2,456 | -2,846 | -5,881 | -8,981 |
| Reference price 2 | 253.01 | 181.43 | 291.07 | 262.06 | 175.63 | 123.83 | 123.83 | 123.83 |
| Nbr of stocks (in thousands) | 250,000 | 257,016 | 263,000 | 266,000 | 263,000 | 257,049 | - | - |
| Announcement Date | 2/28/22 | 2/27/23 | 2/26/24 | 2/25/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.77x | 2.72x | 8.21x | -.--% | 31.83B | |
| 30.25x | 19.65x | 23.43x | -.--% | 161B | |
| 13.4x | 3.7x | 7.76x | -.--% | 98.81B | |
| 30.06x | 6.11x | 15.04x | -.--% | 51.07B | |
| 61.95x | 6.24x | 17.2x | 0.37% | 51.01B | |
| 377.07x | 9.78x | 40.8x | -.--% | 44.8B | |
| 23.28x | 5.17x | 13.18x | 0.97% | 37.1B | |
| 44.92x | 2.94x | 16.69x | -.--% | 17.26B | |
| 16.55x | 6.53x | 13.37x | -.--% | 16.63B | |
| 69.26x | 6.39x | 23.66x | -.--% | 10.05B | |
| Average | 69.45x | 6.92x | 17.93x | 0.13% | 51.95B | |
| Weighted average by Cap. | 60.20x | 9.81x | 18.30x | 0.11% |
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
- Equities
- WDAY Stock
- Valuation Workday Inc.
Select your edition
All financial news and data tailored to specific country editions
