การวิเคราะห์ผลิตภัณฑ์แบบไม่บังคับ
เมื่อคุณอนุญาต เราจะใช้การวิเคราะห์แบบจำกัดที่คำนึงถึงความเป็นส่วนตัวเพื่อดูว่าเส้นทางการวิจัยใดได้ผล เราไม่ใช้ตัวติดตามโฆษณาหรือการบันทึกเซสชัน คุณเปลี่ยนตัวเลือกนี้ได้ในการตั้งค่า อ่าน นโยบายความเป็นส่วนตัว.
Bull: MNDY successfully penetrates the enterprise market and cross-sells newer modules.
Margin Leverage Failure: S&M expenses escalate sharply due to intense competition, capping long-term operating margins well below 15% and destroying the free cash flow thesis.
Monday.com is a hyper-growth Work OS platform executing a successful land-and-expand strategy. It has crossed into GAAP profitability and robust free cash flow generation while maintaining top-tier gross margins (~89%).
Monday.com is a hyper-growth Work OS platform executing a successful land-and-expand strategy. It has crossed into GAAP profitability and robust free cash flow generation while maintaining top-tier gross margins (~89%).
Accelerating enterprise digitization and demand for unified, best-of-breed modular work management solutions driving seat expansion.
Strong Buy; extreme operational leverage and profitability inflection provide massive upside.
monday.com Ltd., together with its subsidiaries, develops software applications in the United States, Europe, the Middle East, Africa, the United Kingdom, and internationally. The company provides Work Operating System (Work OS), a cloud-based visual work OS that consists of modular building blocks used and assembled to create software applications and work management tools. Its products include monday work management that manages workflows, projects, and portfolios for team collaboration and productivity; monday CRM, which tracks and manages various sales cycle; monday dev that builds agile product and software development workflows; monday service, which creates seamless connection between service desks and their data; WorkCanvas, a digital whiteboard; and WorkForms, which allows users to create personalized forms or surveys and gain organizational insights. The company serves organizations, educational or government institution, and distinct business unit of an organization. The company was formerly known as DaPulse Labs Ltd. and changed its name to monday.com Ltd. in December 2017. monday.com Ltd. was incorporated in 2012 and is headquartered in Tel Aviv-Yafo, Israel.
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 margin gains and triggering severe multiple compression.
Seat-based software sees budget consolidation. Competition from Microsoft, Atlassian, and specialized tools forces higher customer acquisition costs and caps long-term operating margins at 10-15%, leading to significant multiple compression.
S&M expenses escalate sharply due to intense competition, capping long-term operating margins well below 15% and destroying the free cash flow thesis.
ห้าพัฒนาการที่อาจทำให้กรณีการลงทุนของเราอ่อนแอลง
Failure to generate sales efficiency indicates that escalating competitive pressure is inflating customer acquisition costs, preventing operating margin expansion toward target levels and impairing the company's long-term operating leverage trajectory.
ปัจจุบัน:Operating margin was -0.1% for the period ended 2025-12-31.
High switching costs driven by entrenched enterprise workflows, supported by a highly modular and adaptable Work OS platform.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted , discount each year's earnings at , then add a Gordon-growth .
Unavailable
The highlighted base cell is anchored to composite fair-value midpoint ($142.39). It is the reference value for this grid, not a separate standalone fair-value claim.
FCF cliff sensitivity is not model-supported in this run; use the discount-rate and terminal-growth grid as the primary valuation pressure test.
MNDY successfully penetrates the enterprise market and cross-sells newer modules. High gross margins allow massive operating leverage, driving long-term operating margins to 20%+ and sustaining 20%+ revenue growth for longer than the market expects.
If NRR remains stable and S&M leverage continues, forward estimates are derisked, supporting the $142 target. If revenue growth decelerates <15%, expect multiple compression.
If NRR remains stable and S&M leverage continues, forward estimates are derisked, supporting the $142 target. If revenue growth decelerates <15%, expect multiple compression.
If NRR remains stable and S&M leverage continues, forward estimates are derisked, supporting the $142 target. If revenue growth decelerates <15%, expect multiple compression.
If NRR remains stable and S&M leverage continues, forward estimates are derisked, supporting the $142 target. If revenue growth decelerates <15%, expect multiple compression.
Warning level: Operating margin remains below 0% or S&M expenses fail to decline as a share of revenue over 4 consecutive quarters. Failure to generate sales efficiency indicates that escalating competitive pressure is inflating customer acquisition costs, preventing operating margin expansion toward target levels and impairing the company's long-term operating leverage trajectory.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| รายได้ | 1,231,997,000 |
|---|---|
| ต้นทุนรายได้ | 133,099,000 |
| กำไรขั้นต้น | 1,098,898,000 |
| ค่าใช้จ่ายในการดำเนินงาน | 1,100,646,000 |
| กำไรจากการดำเนินงาน | -1,748,000 |
| รายการที่ไม่ใช่การดำเนินงานและภาษี | 120,490,000 |
| กำไรสุทธิ | 118,742,000 |
| สินทรัพย์รวม | 2,106,600,000 |
|---|---|
| เงินสด | 1,503,149,000 |
| สินทรัพย์หมุนเวียน | 1,789,064,000 |
| หนี้สินรวม | 859,764,000 |
| หนี้สินหมุนเวียน | 714,874,000 |
| ส่วนของผู้ถือหุ้น | 1,246,836,000 |
ข้อมูลการเงิน ณ จุดเวลาที่ใช้ในการวิเคราะห์วันที่ 2026-05-19
| ช่วงเวลา | รายได้ | EBITDA | กำไรสุทธิ | กระแสเงินสดจากการดำเนินงาน | กระแสเงินสดอิสระ | Capex | ค่าเสื่อมราคาและค่าตัดจำหน่าย | ค่าตอบแทนที่จ่ายเป็นหุ้น | การซื้อหุ้นคืน | เงินปันผลที่จ่าย | การออกหนี้สุทธิ | กระแสเงินสดจากการลงทุน | กระแสเงินสดจากการจัดหาเงิน | เงินสดต้นงวด | เงินสดปลายงวด | เงินสดและเงินลงทุน | หนี้สินรวม | อัตรากำไรจากการดำเนินงาน | ROIC | WACC | ส่วนต่าง ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | — | — | — | — | — | — | — | — | — | — | -21.1M | — | — | — | — | — | — | — | — | — | — |
| 2022-12-31 | 519M | -120.8M | -136.9M | 27.1M | 8.1M | 19M | 8.6M | 104.9M | — | — | -84K | — | — | — | — | 885.9M | 77.7M | -29.3% | — | — | — |
| 2023-12-31 | 729.7M | -29.6M | -1.9M | 215.4M | 204.9M | 10.5M | 9M | 100.2M | 0 | — | 0 | — | — | — | — | 1.1B | 61.1M | -5.3% | — | — | — |
| 2024-12-31 | 972M | -9.2M | 32.4M | 311.1M | 295.8M | 15.2M | 11.9M | 129.2M | 0 | — | 0 | — | — | — | — | 1.4B | 106M | -2.2% | — | — | — |
| 2025-12-31 | 1.2B | 12.1M | 118.7M | 333.6M | 309.9M | 23.7M | 13.8M | 177M | 135M | — | — | — | — | — | — | 1.5B | 168.8M | -0.1% | — | — | — |
MNDY trades at 14.3x forward earnings against a peer median of 17.3x; EV/EBITDA of 144.5x against a peer median of 22.8x; 6 peers.
Investment phase heavily focused on S&M and R&D to capture market share, transitioning toward operational leverage.
Accelerating enterprise digitization and demand for unified, best-of-breed modular work management solutions driving seat expansion.
IT budget consolidation prioritizing legacy bundled suites over specialized productivity tools, lengthening sales cycles.
Investment phase heavily focused on S&M and R&D to capture market share, transitioning toward operational leverage.
Warrants a full allocation within a growth portfolio given the definitive GAAP profitability inflection and massive $1.5B cash buffer.
Cut exposure immediately if S&M expenses as a percentage of revenue fail to decline or if enterprise net retention rates show structural decay.
Strong Buy. Monday.com has executed a flawless transition to GAAP profitability while sustaining high-teens growth. Best-in-class ~89% gross margins provide incredible operational leverage, rendering current entry pricing highly asymmetric.
The 75% weight on forward earnings appropriately captures the massive profitability inflection. The 20% combined floor weighting (discounted and owner earnings) adequately disciplines the valuation against historical SBC bloat without stifling the growth thesis.
Strong Buy. Monday.com has executed a flawless transition to GAAP profitability while sustaining high-teens growth. Best-in-class ~89% gross margins provide incredible operational leverage, rendering current entry pricing highly asymmetric.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Net retention rates drop materially as enterprise cross-selling (monday dev, CRM) stalls, leading to revenue CAGR rapidly decelerating below market expectations.
Microsoft aggressively bundles similar work management capabilities into Office 365, destroying MNDY's pricing power and driving elevated churn rates.
แจ้งเตือนหากOperating margin remains below 0% or S&M expenses fail to decline as a share of revenue over 4 consecutive quarters.
A sustained deceleration in net expansion shows that seat expansion and cross-selling momentum are stalling across corporate accounts, impairing platform adoption and sharply constraining future recurring subscription revenue.
ปัจจุบัน:Revenue growth was 26.7% for the period ended 2025-12-31.
แจ้งเตือนหากEnterprise net retention rate declines by > 5 percentage points below historical baselines over 2 consecutive quarters.
Stagnation in cross-selling product suites demonstrates that customer adoption is failing to broaden beyond core project tracking, limiting addressable market expansion and capping customer lifetime value.
ปัจจุบัน:Revenue was $1.23B for the period ended 2025-12-31.
แจ้งเตือนหากNew module attach rates for monday CRM or dev decline for 2 consecutive quarters.
A persistent decline in gross profitability signals surging cloud hosting infrastructure expenses or discounting pressure against rival software suites, directly eroding the operational cash conversion necessary to fund expansion.
ปัจจุบัน:Gross margin was 89.2% for the period ended 2025-12-31.
แจ้งเตือนหากGross margin falls below 88.0% over any 2 consecutive quarters.
Reverting to negative cash conversion indicates working capital drain and elevated customer acquisition costs, destroying self-funded operational resilience and forcing potential reliance on external capital markets.
ปัจจุบัน:Operating cash flow to net income was 2.81 as of the report's 2026-05-19 analysis date.
แจ้งเตือนหากOperating cash flow to net income ratio falls below 1.0 or free cash flow turns negative over 2 consecutive quarters.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
This edition does not contain enough finite inputs to reproduce the lens calculation.
The company maintains high-teens to low-twenties growth while scaling against entrenched competitors. Forward earnings ($5.45 EPS) reflect structural margin expansion, balancing near-term momentum with long-term realized cash flow gravity.
Warning level: Enterprise net retention rate declines by > 5 percentage points below historical baselines over 2 consecutive quarters. A sustained deceleration in net expansion shows that seat expansion and cross-selling momentum are stalling across corporate accounts, impairing platform adoption and sharply constraining future recurring subscription revenue.
Warning level: New module attach rates for monday CRM or dev decline for 2 consecutive quarters. Stagnation in cross-selling product suites demonstrates that customer adoption is failing to broaden beyond core project tracking, limiting addressable market expansion and capping customer lifetime value.
Warning level: Gross margin falls below 88.0% over any 2 consecutive quarters. A persistent decline in gross profitability signals surging cloud hosting infrastructure expenses or discounting pressure against rival software suites, directly eroding the operational cash conversion necessary to fund expansion.
Warning level: Operating cash flow to net income ratio falls below 1.0 or free cash flow turns negative over 2 consecutive quarters. Reverting to negative cash conversion indicates working capital drain and elevated customer acquisition costs, destroying self-funded operational resilience and forcing potential reliance on external capital markets.
| อัตรากำไร |
|---|
| MNDY | Monday.com Ltd. | $4.0B | 14.3x | 3.1x | 144.5x | — | — |
| UBER | Uber Technologies Inc. | 17.3x | 2.8x | 22.8x | 35.3% | 14.6% | |
| CRM | Salesforce Inc. | 12.0x | 3.5x | 13.9x | 12.4% | 19.2% | |
| SHOP | Shopify Inc. | 47.5x | 11.6x | 64.1x | 11.3% | 15.7% | |
| INTU | Intuit Inc. | 15.2x | 5.6x | 18.9x | 23.5% | 18.4% | |
| NOW | ServiceNow Inc. | 20.3x | 7.5x | 36.0x | 16.1% | 13.3% |
