investorscraft@gmail.com

Intrinsic Value of Workday, Inc. (WDAY)

Previous Close$241.76
Intrinsic Value
Upside potential
Previous Close
$241.76

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 for finance and human resources, serving a diverse clientele across industries such as healthcare, education, and financial services. The company’s core revenue model is subscription-based, offering scalable solutions like Workday Human Capital Management (HCM) and Workday Financial Management, which streamline workforce planning, payroll, and financial operations. Workday’s platform integrates AI and machine learning to enhance predictive analytics, helping organizations optimize decision-making. Positioned as a disruptor in the enterprise software market, Workday competes with legacy ERP vendors by emphasizing agility, user experience, and continuous innovation. Its strong foothold in mid-to-large enterprises is bolstered by a partner ecosystem and vertical-specific solutions, reinforcing its reputation as a trusted SaaS provider. The company’s focus on regulatory compliance and data security further differentiates it in a competitive landscape dominated by players like Oracle and SAP.

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 of $2.46 billion underscores efficient cash generation, while capital expenditures of $272 million suggest disciplined reinvestment in infrastructure and R&D to support scalability.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by high-margin recurring subscriptions, with operating cash flow conversion demonstrating robust capital efficiency. Workday’s focus on upselling and cross-selling to its installed base enhances lifetime customer value, while its scalable cloud architecture supports margin expansion over time.

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 given its strong cash flow profile. The absence of dividends suggests a reinvestment strategy focused on growth and innovation.

Growth Trends And Dividend Policy

Workday’s growth is fueled by increasing adoption of its HCM and financial management solutions, particularly in international markets. The company does not pay dividends, opting instead to reinvest profits into product development and acquisitions to sustain its competitive edge in the cloud ERP space.

Valuation And Market Expectations

The market values Workday at a premium, reflecting its leadership in cloud-based enterprise applications and long-term growth potential. Investors likely anticipate sustained top-line expansion and margin improvement as the company scales its offerings and penetrates new verticals.

Strategic Advantages And Outlook

Workday’s strategic advantages include its AI-driven platform, strong customer retention, and vertical-specific solutions. The outlook remains positive, with opportunities in international expansion and product innovation, though competition and macroeconomic pressures could pose challenges.

Sources

10-K filing, investor presentations

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