Previous Close | $241.76 |
Intrinsic Value | $251.66 |
Upside potential | +4% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K filing, investor presentations
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |