investorscraft@gmail.com

Intrinsic ValueWorkiva Inc. (WK)

Previous Close$77.02
Intrinsic Value
Upside potential
Previous Close
$77.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Workiva Inc. operates in the cloud-based software industry, specializing in enterprise compliance, financial reporting, and data management solutions. Its flagship platform, Wdesk, enables seamless collaboration, auditability, and automation for complex reporting workflows, serving industries with stringent regulatory requirements such as finance, healthcare, and energy. The company differentiates itself through a unified, scalable SaaS model that integrates data from disparate sources, reducing manual effort and improving accuracy for compliance-driven enterprises. Workiva holds a strong position in the governance, risk, and compliance (GRC) software market, competing with legacy providers by offering greater agility and real-time transparency. Its customer base includes Fortune 500 companies and mid-market firms, with a focus on cross-selling additional modules to expand wallet share. The company’s growth is underpinned by regulatory tailwinds, including ESG reporting mandates and evolving financial disclosure standards, which drive demand for its solutions.

Revenue Profitability And Efficiency

Workiva reported $738.7 million in revenue for FY 2024, reflecting steady growth in its SaaS-based model. The company posted a net loss of $55.0 million, with diluted EPS of -$0.99, indicating ongoing investments in R&D and sales expansion. Operating cash flow was positive at $87.7 million, demonstrating improved cash generation despite profitability challenges. Capital expenditures remained modest at $1.4 million, suggesting efficient scaling of its cloud infrastructure.

Earnings Power And Capital Efficiency

Workiva’s negative net income highlights its growth-focused strategy, prioritizing customer acquisition and product development over near-term profitability. The company’s operating cash flow margin of approximately 11.9% signals improving operational efficiency, though reinvestment needs constrain bottom-line results. With a capital-light SaaS model, Workiva benefits from high gross margins, but sales and marketing costs weigh on earnings as it expands its enterprise footprint.

Balance Sheet And Financial Health

Workiva maintains a solid liquidity position with $301.8 million in cash and equivalents, providing flexibility for strategic initiatives. Total debt stands at $793.3 million, reflecting convertible notes issued to fund growth. The absence of dividends aligns with its reinvestment strategy. The balance sheet supports continued expansion, though leverage metrics warrant monitoring as the company scales.

Growth Trends And Dividend Policy

Workiva’s revenue growth is driven by increasing adoption of its platform and expansion into adjacent use cases like ESG reporting. The company does not pay dividends, opting to reinvest cash flows into product innovation and global market penetration. Customer retention and upsell rates remain key indicators of sustainable growth, particularly in regulated industries undergoing digital transformation.

Valuation And Market Expectations

The market values Workiva based on its recurring revenue potential and leadership in compliance software. Investors likely focus on ARR growth and margin progression, balancing near-term losses against long-term scalability. Competitive dynamics in the GRC space and execution risks in international markets may influence valuation multiples.

Strategic Advantages And Outlook

Workiva’s integrated platform and regulatory expertise position it well for increasing reporting complexity. Strategic priorities include AI-driven automation enhancements and vertical-specific solutions. Macro trends favoring transparency and auditability support demand, but competition from larger SaaS vendors poses a challenge. Execution on profitability targets will be critical for sustained investor confidence.

Sources

Workiva Inc. 10-K (CIK: 0001445305), company filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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