investorscraft@gmail.com

Intrinsic ValueWorkday, Inc. (0M18.L)

Previous Close£175.75
Intrinsic Value
Upside potential
Previous Close
£175.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Workday, Inc. is a leading provider of enterprise cloud applications, specializing in financial management, human capital management (HCM), and analytics solutions. The company serves a diverse clientele across industries such as professional services, healthcare, education, and government, enabling organizations to streamline operations, enhance workforce management, and derive actionable insights through its integrated platform. Workday’s cloud-native architecture ensures scalability and real-time data processing, positioning it as a key player in the competitive enterprise software market. Workday’s revenue model is subscription-based, ensuring recurring revenue streams from long-term customer contracts. Its HCM and financial management applications are widely adopted by large enterprises seeking to modernize legacy systems, giving the company a strong foothold in the SaaS sector. The company differentiates itself through machine learning-driven analytics, benchmarking tools, and seamless integration capabilities, which enhance user productivity and decision-making. Workday’s focus on innovation and customer-centric solutions has solidified its reputation as a trusted partner for digital transformation. The company operates in a high-growth market, competing with established players like Oracle and SAP. Its emphasis on user experience, automation, and industry-specific solutions has allowed it to capture significant market share, particularly in North America and Europe. Workday’s expanding product portfolio and strategic partnerships further reinforce its competitive edge in the evolving enterprise software landscape.

Revenue Profitability And Efficiency

Workday reported revenue of $8.45 billion for FY 2025, reflecting steady growth in its subscription-based model. Net income stood at $526 million, with diluted EPS of $1.95, indicating improved profitability. Operating cash flow was robust at $2.46 billion, supported by efficient working capital management, while capital expenditures of $272 million highlight ongoing investments in platform enhancements and infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with a scalable cloud platform driving high-margin recurring revenue. Operating cash flow significantly exceeds net income, underscoring efficient cash conversion. Workday’s capital-light model allows for reinvestment in innovation while maintaining healthy free cash flow, supporting long-term growth initiatives and shareholder value creation.

Balance Sheet And Financial Health

Workday maintains a solid balance sheet with $1.54 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $3.36 billion is manageable relative to its market capitalization and cash flow generation. The company’s financial health is further reinforced by its ability to fund operations and growth without relying on dividend payouts or excessive leverage.

Growth Trends And Dividend Policy

Workday’s revenue growth reflects strong demand for its cloud-based solutions, particularly in HCM and financial management. The company does not pay dividends, opting instead to reinvest profits into product development and market expansion. This aligns with its growth-focused strategy, targeting increased penetration in existing markets and expansion into new verticals.

Valuation And Market Expectations

With a market capitalization of $52.65 billion, Workday trades at a premium, reflecting investor confidence in its growth trajectory and leadership in enterprise SaaS. The beta of 1.30 indicates higher volatility relative to the market, typical for high-growth technology stocks. Market expectations are anchored on sustained subscription revenue growth and margin expansion.

Strategic Advantages And Outlook

Workday’s strategic advantages include its cloud-native platform, strong brand recognition, and deep industry expertise. The outlook remains positive, driven by digital transformation trends and increasing adoption of AI-driven analytics. Challenges include competitive pressures and macroeconomic uncertainties, but the company’s innovation focus and scalable model position it well for long-term success.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount