Skip to content
StockMarketAgent
Direct answer
MNDY trades against a final fair-value range of $72.16-$223.34, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $72.2, high $223, with mid-point at $142.
Stock analysis

MNDY fair value $72–$223

By StockMarketAgent.AI team· supervised by
分析日: 2026-05-19次回更新: 2026-08-19Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Hyper-growth
View archive
株価
$78.00
▲ +64.38 (+82.54%)
公正価値
$142
$72–$223
評価
強い買い
confidence 82/100
上昇余地
+82.5%
upside to fair value
安全余裕率
$121.03
MoS level · 15%
時価総額
$4.0B
P/E fwd 14.3
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Composite fair value $142 with high case $223.
  • Implied upside of 82.5% to fair value.
  • Moat 6.5/10 · confidence 82/100 · Hyper-growth.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$142
Margin of safety
+45.2%
Confidence
82/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$78.01Price
Low $72.16
Mid $142.39
High $223.34

MNDY trades against a final fair-value range of $72.16-$223.34, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Cycle upside
    Accelerating enterprise digitization and demand for unified, best-of-breed modular work management solutions driving seat expansion.

§2 ベアケース

In a severe macroeconomic downturn where seat-based software faces aggressive enterprise budget consolidation, MNDY's growth decelerates rapidly. Escalating competition from bundled offerings (e.g., Microsoft) forces higher S&M spend, reversing operating marginOperating marginOperating income (EBIT) divided by revenue. Captures profitability after both direct costs and operating expenses but before interest, tax, and non-operating items. gains and triggering severe multiple compression.

このテーゼが崩れる経路

Margin Leverage Failure

· Low

S&M expenses escalate sharply due to intense competition, capping long-term operating margins well below 15% and destroying the free cash flow thesis.

FV impact
Severe
Trigger
12-24 months

Growth Deceleration

· Medium

Net retention rates drop materially as enterprise cross-selling (monday dev, CRM) stalls, leading to revenue CAGR rapidly decelerating below market expectations.

FV impact
High
Trigger
12-18 months

Commoditization

· Medium

Microsoft aggressively bundles similar work management capabilities into Office 365, destroying MNDY's pricing power and driving elevated churn rates.

FV impact
Severe
Trigger
24-36 months
監視すべき早期警戒シグナル
指標現在トリガーしきい値
S&M expenses as a percentage of revenue fail to decline over the next 4 quarters.MonitorDeterioration versus the report thesis
Net Retention Rate (NRR) drops materially below historical baselines.MonitorDeterioration versus the report thesis
New module attach rates (monday CRM, dev) stall or decline.MonitorDeterioration versus the report thesis
Gross margins dip below the established 88-89% threshold.MonitorDeterioration versus the report thesis
Free cash flow conversion metrics revert to negative.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-12-312023-12-312024-12-312025-12-31Trend
売上高$519.0M$729.7M$972.0M$1.23B+33.4%
売上総利益$452.5M$649.1M$868.3M$1.10B+34.4%
営業利益$-152.0M$-38.6M$-21.0M$-1.7M
純利益$-136.9M$-1.9M$32.4M$118.7M
EPS (希薄化後)$-2.99$-0.04$0.62$2.24
EBITDA$-120.8M$-29.6M$-9.2M$12.1M
研究開発$127.0M$156.5M$213.7M$320.8M+36.2%
販管費$477.5M$531.1M$675.6M$779.8M+17.8%

品質スコア

OCF / 純利益
2.81×
>1 は利益の質が高いことを示す
会計品質ゲート
Fail
セクター調整後ゲート
ROIC
-0.1%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
CASH FLOW FAQ

MNDY cash flow questions

  1. Free cash flow for MNDY (MNDY) is computed as operating cash flow minus capital expenditure. We report both the absolute level and the FCF margin against revenue, with five years of trajectory.
FAQ

MNDY — frequently asked questions

  1. Based on our latest analysis, MNDY looks meaningfully undervalued. The current price is $78.0 versus a composite fair-value midpoint of $142 (range $72.2–$223), which implies roughly 82.5% upside to the midpoint.
Related coverage

Names readers of MNDY also follow

Same archetype: hyper-growth