Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
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.
Under severe macroeconomic contraction, enterprise IT budgets freeze. While Workday's subscription model cushions the immediate revenueRevenueRevenue 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. 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.
Core HCM market saturates fully, permanently capping organic top-line growth at low single digits.
Failure to displace deeply entrenched Oracle and SAP cloud financials deployments stunts TAM expansion.
The market ceases to forgive non-cash SBC, forcing GAAP-based valuation multiples to violently compress.
| รายการ | 2022-01-31 | 2023-01-31 | 2024-01-31 | 2025-01-31 | 2026-01-31 | Trend |
|---|---|---|---|---|---|---|
| รายได้ | $5.14B | $6.22B+21.0% | $7.26B+16.7% | $8.45B+16.4% | $9.55B+13.0% | +16.8% |
| กำไรขั้นต้น | $3.71B | $4.51B | $5.49B | $6.38B | $7.23B | +18.1% |
| กำไรจากการดำเนินงาน | $-116.0M | $-182.0M | $183.0M | $499.0M | $1.02B | — |
| กำไรสุทธิ | $29.0M | $-367.0M | $1.38B | $526.0M-61.9% | $693.0M+31.7% | +121.1% |
| EPS (เจือจาง) | $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% |
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.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
