|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 15/09 | Wall Street ends down, calls for AI slowdown pummel chipmakers | RE |
| 15/09 | Wall Street drops as AI worries pummel chipmakers | RE |
Company Valuation: Workday
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 63,252 | 46,630 | 76,551 | 69,708 | 46,191 | 45,951 | - | - |
| Change | - | -26.28% | 64.17% | -8.94% | -33.74% | -0.52% | - | - |
| Enterprise Value (EV) 1 | 61,448 | 43,485 | 71,718 | 64,675 | 43,735 | 44,269 | 41,125 | 38,061 |
| Change | - | -29.23% | 64.93% | -9.82% | -32.38% | 1.22% | -7.1% | -7.45% |
| P/E | 2,108x | -126x | 55.9x | 134x | 67.8x | 33.3x | 31x | 24.9x |
| PBR | 14.2x | 8.28x | 9.55x | 7.69x | 5.97x | 7.15x | 5.11x | 3.77x |
| PEG | - | 0x | -0x | -2.1x | 2.1x | 0x | 4.15x | 1x |
| Capitalization / Revenue | 12.3x | 7.5x | 10.5x | 8.25x | 4.84x | 4.31x | 3.9x | 3.53x |
| EV / Revenue | 12x | 7x | 9.88x | 7.66x | 4.58x | 4.15x | 3.49x | 2.92x |
| EV / EBITDA | 41.1x | 27.6x | 35.5x | 25.7x | 13.8x | 12.4x | 9.93x | 8.12x |
| EV / EBIT | 53.4x | 35.9x | 41.2x | 29.6x | 15.5x | 13.4x | 10.6x | 8.56x |
| EV / FCF | 44.3x | 33.5x | 37.4x | 29.5x | 15.7x | 14x | 11.3x | 9.11x |
| FCF Yield | 2.26% | 2.98% | 2.67% | 3.39% | 6.35% | 7.13% | 8.88% | 11% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.12 | -1.44 | 5.21 | 1.95 | 2.59 | 5.729 | 6.156 | 7.643 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,139 | 6,216 | 7,259 | 8,446 | 9,552 | 10,667 | 11,783 | 13,031 |
| EBITDA 1 | 1,493 | 1,574 | 2,022 | 2,512 | 3,171 | 3,572 | 4,140 | 4,685 |
| EBIT 1 | 1,150 | 1,210 | 1,740 | 2,186 | 2,824 | 3,312 | 3,880 | 4,446 |
| Net income 1 | 29.37 | -366.7 | 1,381 | 526 | 693 | 1,399 | 1,554 | 2,028 |
| Net Debt 1 | -1,804 | -3,145 | -4,833 | -5,033 | -2,456 | -1,683 | -4,826 | -7,891 |
| Reference price 2 | 253.01 | 181.43 | 291.07 | 262.06 | 175.63 | 190.67 | 190.67 | 190.67 |
| Nbr of stocks (in thousands) | 250,000 | 257,016 | 263,000 | 266,000 | 263,000 | 241,000 | - | - |
| Announcement Date | 28/2/22 | 27/2/23 | 26/2/24 | 25/2/25 | 24/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.34x | 13.64x | 16.26x | -.--% | 112B | |
| 14.56x | 3.95x | 8.27x | -.--% | 106B | |
| 26.86x | 5.53x | 13.36x | -.--% | 47.85B | |
| 33.9x | 4.23x | 12.63x | -.--% | 46.8B | |
| 15.71x | 5.67x | 14.48x | 0.91% | 39.03B | |
| 15.35x | 5.94x | 12.13x | -.--% | 14.83B | |
| 21.8x | 2.09x | 12.06x | -.--% | 12.32B | |
| 26.9x | - | - | 3.61% | 10.68B | |
| 63.35x | 3.9x | 15.93x | -.--% | 8.23B | |
| Average | 26.64x | 5.62x | 13.14x | 0.5% | 44.13B | |
| Weighted average by Cap. | 21.94x | 7.17x | 12.80x | 0.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WDAY Stock
- 0M18 Stock
- Valuation Workday
Select your edition
All financial news and data tailored to specific country editions
