Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
254.45 USD437.24 USD588.64 USD
-72.58%
437.24 USDCurrent price is 72.6% below the base model value.
W
TechnologySoftware - ApplicationUnited States
WDAY.US · Workday, Inc.
NMS · US · USD
Latest price119.88 USD
30D+10.32%
Vs. base value+2.1%
Research summary
WDAY.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +31.75% YoY. Current price is about 120 USD, while the model base case is about 117 USD; the current price sits +2.1% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income693M USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price119.88 USD
Base value117.47 USD
Vs. base+2.1%
Price date2026/04/28
73.09 USD117.47 USD152.61 USD
+2.05%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
73.09 USD117.47 USD152.61 USD
+2.05%
117.47 USDCurrent price is close to the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-1.3%
Current price implies roughly -1.3% annualized FCF growth.
-1.3%Current price implies roughly -1.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
13.66 USD13.66 USD13.66 USD
+778%
13.66 USDCurrent price is 777.3% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2026/01/30 | Annual | - | 693M USD | 3B USD | 2.59 |
| 2025/01/30 | Annual | - | 526M USD | 2B USD | 1.95 |
| 2024/01/30 | Annual | - | 1B USD | 2B USD | 5.21 |
| 2023/01/30 | Annual | - | -367M USD | 1B USD | -1.44 |
| 2022/01/30 | Annual | - | 29M USD | 2B USD | 0.12 |
Ad placement