Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Workday, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-79.6% vs price
Base Case (Median)
-68.1% vs price
Bull Case (75th pct.)
-6.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $30.15 | -83.8% | High (40%) |
| PE Comparable | $126.56 | -32.0% | Medium (25%) |
| Growth Trajectory DCF | $220.74 | 18.5% | Medium (20%) |
| Graham Number | $59.48 | -68.1% | Low (10%) |
| EV/EBITDA | $45.84 | -75.4% | Medium (20%) |
| EV/FCF | $222.53 | 19.5% | Medium (20%) |
| Earnings Power Value | $6.08 | -96.7% | Medium (50%) |
Based on 7 out of 7 methods, WDAY appears overvalued at the current price of $186.23. The base case fair value of $59.48 implies 68.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.