Skip to content
StockMarketAgent
Direct answer
WDAY trades against a final fair-value range of $65.95-$124.70, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $66.0, high $125, with mid-point at $95.3.
Stock analysis

WDAY Workday Inc. fair value $95–$125

WDAY
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-10次回更新: 2026-08-10Methodology v2.4Archetype: Mature compounderNASDAQ · Information Technology
View archive
株価
$127.83
▼ -32.56 (-25.47%)
公正価値
$95
$95–$125
評価
売り
confidence 87/100
上昇余地
-25.5%
upside to fair value
安全余裕率
$80.98
buy below · 15%
時価総額
$31.9B
P/E fwd 10.3
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 $95 with high case $125.
  • Implied downside of 25.5% to fair value.
  • Moat 9/10 · confidence 87/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$95
Margin of safety
-34.2%
Confidence
87/100
Moat
9/10

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

$127.83Price
FV $95.27
High $124.7

WDAY trades against a final fair-value range of $65.95-$124.70, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Extremely high switching costs for
    Extremely high switching costs for enterprise ERP and HCM systems.
  • Deeply embedded core workflow integrations
    Deeply embedded core workflow integrations across corporate HR.
  • Bull thesis
    Sell-side consensus ($179) is recklessly anchored to an unsustainable 19% implied growth rate.

§2 ベアケース

Under severe macroeconomic contraction, enterprise IT budgets freeze. While Workday's subscription model cushions the immediate revenue blow, new logo acquisition stalls entirely. Margin expansion collapses as sales efficiency drops, keeping GAAP profitability heavily depressed by sticky SBCStock-based compensationThe fair-value cost of equity awards (options, RSUs, performance shares) granted to employees. A real economic expense even though it is non-cash. costs.

このテーゼが崩れる経路

HCM Market Saturation

· High

Core HCM market saturates fully, permanently capping organic top-line growth at low single digits.

FV impact
-35% ($82/share)
Trigger
12-24 months

Financials Cross-sell Stagnation

· Medium

Failure to displace deeply entrenched Oracle and SAP cloud financials deployments stunts TAM expansion.

FV impact
-25% ($95/share)
Trigger
24-36 months

SBC Valuation Reckoning

· Medium

The market ceases to forgive non-cash SBC, forcing GAAP-based valuation multiples to violently compress.

FV impact
-48% ($65/share)
Trigger
12-18 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
Subscription billings growth decelerating below 10%.MonitorDeterioration versus the report thesis
Stock-based compensation expense rising above 18% of total revenue.MonitorDeterioration versus the report thesis
Net revenue retention rate dipping below 100%.MonitorDeterioration versus the report thesis
Gross margin contracting structurally below 70%.MonitorDeterioration versus the report thesis
Pace of share repurchases failing to offset SBC dilution.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−3T−4CAGR
期間2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
売上高$5.14B$6.22B$7.26B$8.45B$9.55B+16.8%
売上総利益$3.71B$4.51B$5.49B$6.38B$7.23B+18.1%
営業利益$-116.0M$-182.0M$183.0M$499.0M$1.02B
純利益$29.0M$-367.0M$1.38B$526.0M$693.0M+121.1%
EPS (希薄化後)$0.12$-1.44$5.21$1.95$2.59+115.5%
EBITDA$377.0M$206.0M$752.0M$1.08B$1.47B+40.5%
研究開発$1.88B$2.25B$2.46B$2.63B$2.68B+9.3%
販管費$1.95B$2.44B$2.84B$3.25B$3.53B+16.0%

品質スコア

Piotroski F-スコア
8 / 9
0–9 品質コンポジット
Altman Zスコア
2.69
倒産リスク (>3 で安全)
Beneish Mスコア
-2.78
利益操作リスク
OCF / 純利益
4.24×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
7.6%
投下資本利益率
セクション 3

Numbers analysis

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。
FAQ

WDAY — frequently asked questions

  1. Based on our latest analysis, WDAY looks meaningfully overvalued. The current price is $128 versus a composite fair-value midpoint of $95.3 (range $66.0–$125), which implies roughly 25.5% downside to the midpoint.
Related coverage

Names readers of WDAY also follow

Same archetype: mature-compounder
Same sector: Information Technology