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
Przeanalizowano: 2026-05-10Następna aktualizacja: 2026-08-10Methodology v2.4Archetype: Mature compounderNASDAQ · Information Technology
View archive
Cena
$127.83
▼ -32.56 (-25.47%)
Wartość godziwa
$95
$95–$125
Rekomendacja
Sprzedaj
confidence 87/100
Potencjał wzrostu
-25.5%
upside to fair value
Margines Bezpieczeństwa
$80.98
buy below · 15%
Kapitalizacja
$31.9B
P/E fwd 10.3
Awaryjny angielskiPL
Pokazujemy źródło angielskie podczas tłumaczenia
Ten raport nie został jeszcze przetłumaczony. Odśwież za kilka minut, gdy kolejka tłumaczeń go przetworzy.

§1 Podsumowanie wykonawcze

  • 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 Scenariusz negatywny

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.

Jak ta teza może się załamać

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
Sygnały wczesnego ostrzegania do monitorowania
WskaźnikBieżącyPróg wyzwalania
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 Historia finansowa

Rachunek zysków i strat — ostatnich sześć okresów
PozycjaT−0T−1T−2T−3T−4CAGR
Okres2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
Przychody$5.14B$6.22B$7.26B$8.45B$9.55B+16.8%
Zysk brutto$3.71B$4.51B$5.49B$6.38B$7.23B+18.1%
Zysk operacyjny$-116.0M$-182.0M$183.0M$499.0M$1.02B
Zysk netto$29.0M$-367.0M$1.38B$526.0M$693.0M+121.1%
EPS (rozwodniony)$0.12$-1.44$5.21$1.95$2.59+115.5%
EBITDA$377.0M$206.0M$752.0M$1.08B$1.47B+40.5%
R&D$1.88B$2.25B$2.46B$2.63B$2.68B+9.3%
SG&A$1.95B$2.44B$2.84B$3.25B$3.53B+16.0%

Wyniki jakości

Wskaźnik Piotroski F
8 / 9
Złożony wynik jakości 0–9
Wskaźnik Altman Z
2.69
Ryzyko upadłości (>3 bezpieczne)
Wskaźnik Beneish M
-2.78
Ryzyko manipulacji wynikami
OCF / Zysk netto
4.24×
>1 wskazuje wysoką jakość wyników
Bramka jakości księgowej
Pass
Bramka skorygowana o sektor
ROIC
7.6%
Zwrot z zainwestowanego kapitału
Sekcja 3

Numbers analysis

Alokacja kapitału

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

Subskrybenci indywidualni — od §411 kolejnych sekcji

Przeczytaj pełną analizę — 11 kolejnych sekcji.

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

Pełny raport dla każdego pokrytego tickera
24 miesiące archiwum rekomendacji
Briefingi watchlisty + alerty zmian rekomendacji
Eksport PDF + DOCX w dowolnym języku
Rozpocznij darmowy okres próbny
Anuluj w dowolnym momencie.
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