Workday, Inc. (WDAY)
Software - Application · Technology · $34.3B
Intrinsic Value (Consensus)
$39.38
Current Price
$130.80
Margin of Safety
-69.9%
69.9% Above Intrinsic Value
Value: $39
Price: $131
Valuation Model Estimates
Current Price: $130.80
DCF (Discounted Cash Flow)
$485.71
Graham Number
$41.19
Earnings Power Value
$25.15
Relative Value (P/E)
$51.80
Dividend Discount Model
Not applicable
—
Consensus Value
$39.38
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.59
- EPS (Forward)
- $3.11
- Book Value
- $29.11
- P/E Ratio
- 50.0
- Forward P/E
- 41.7
- PEG Ratio
- —
- ROE
- 8.9%
- Debt/Equity
- 38%
- Revenue Growth
- 13.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.08
Data last updated: 2026-06-12
Source: Yahoo Finance