Workday, Inc.
S&P 500
Nasdaq 100
$185.17
+0.04%
Delayed · cached 15 min
Fair value analysis
WDAY
Workday, Inc.
$185.09
Close used for this calculation
$103.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Quality radar
Consensus fair value
$103.35
Above FV▼ -44.2% against the close used
Model range $31.00 – $206.01
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$206.01
+11.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$39.09
-78.9%
√(22.5 × EPS × BVPS)
EPS=2.59, BVPS=26.22 · outside Graham range (P/E 71.5, P/B 7.1) — asset-light, treat as a rough floor
P/E Fair Value
$51.80
-72.0%
EPS × 20x (sector P/E)
EPS=2.59, Sector P/E=20x
Peter Lynch (PEG)
$77.70
-58.0%
EPS × Growth% (PEG = 1 is fair)
EPS=2.59, g=30%
EV/EBITDA
$58.89
-68.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=958M
Book Value (P/B)
$31.00
-83.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26.22, ROE=10.7%, g=6%, r=10%
Reverse DCF
$185.09
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.4% | Historical: 40%
Margin of Safety
$74.23
-59.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=98.97, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.