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
분석일: 2026-05-19다음 업데이트: 2026-08-19Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Hyper-growth
View archive
주가
$78.00
▲ +64.38 (+82.54%)
공정 가치
$142
$72–$223
등급
적극 매수
confidence 82/100
상승 여력
+82.5%
upside to fair value
안전 마진
$121.03
MoS level · 15%
시가총액
$4.0B
P/E fwd 14.3
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • 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 베어 케이스

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.

이 논제가 무너지는 경로

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
모니터링할 조기 경보 신호
지표현재트리거 임계값
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 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3CAGR
기간2022-12-312023-12-312024-12-312025-12-31Trend
매출$519.0M$729.7M$972.0M$1.23B+33.4%
매출총이익$452.5M$649.1M$868.3M$1.10B+34.4%
영업이익$-152.0M$-38.6M$-21.0M$-1.7M
순이익$-136.9M$-1.9M$32.4M$118.7M
EPS (희석)$-2.99$-0.04$0.62$2.24
EBITDA$-120.8M$-29.6M$-9.2M$12.1M
R&D$127.0M$156.5M$213.7M$320.8M+36.2%
판관비$477.5M$531.1M$675.6M$779.8M+17.8%

품질 점수

OCF / 순이익
2.81×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Fail
섹터 조정 게이트
ROIC
-0.1%
투하자본수익률
섹션 3

Numbers analysis

현금 흐름

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.

자본 배분

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

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

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

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
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