TopFunds

Workday, Inc.

NASDAQ: WDAY

Stock price

193.87 USD

(-27.8%) 5 years

Application SoftwareSoftware - Application

Insider Transactions

5Y price score: (38)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -27.8%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
15-sep.-26Sale(25,163)190.7(4,798,760)176,431DUFFIELD DAVID A10 percent ownerlink
15-sep.-26Sale(17,487)191.6(3,350,994)158,944DUFFIELD DAVID A10 percent ownerlink
15-sep.-26Sale(26,152)192.7(5,040,387)132,792DUFFIELD DAVID A10 percent ownerlink
15-sep.-26Sale(23,875)193.6(4,621,572)108,917DUFFIELD DAVID A10 percent ownerlink
15-sep.-26Sale(3,868)194.4(751,909)105,049DUFFIELD DAVID A10 percent ownerlink
10-sep.-26Sale(27,883)184.3(5,139,673)177,946DUFFIELD DAVID A10 percent ownerlink
10-sep.-26Sale(23,551)185.0(4,356,575)154,395DUFFIELD DAVID A10 percent ownerlink
10-sep.-26Sale(24,465)186.3(4,556,954)129,930DUFFIELD DAVID A10 percent ownerlink
10-sep.-26Sale(22,388)187.0(4,187,671)107,542DUFFIELD DAVID A10 percent ownerlink
10-sep.-26Sale(2,493)187.7(468,052)105,049DUFFIELD DAVID A10 percent ownerlink

110.3

52-week range

249.8

193.87

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

5.6 %

Dividend Yield TTM

-

Market cap $

$ 50,783

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

39.3

Price / Book TTM

7.5

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

1.2

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(17) %

(27.8) %

118 %

Free cash flow per share growth

(15.5) %

146.9 %

1,503 %

Earnings per share growth

206 %

316.8 %

268.6 %

Analyst ratings

Price Target Low

140

Price Target High

275

Price Target Median

219

Buy

41

Hold

37

Sell

3

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Average (A)
2027
2028
2029
2030
2031
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
(1.5)
(2.1)
(1.5)
(1.9)
(2.1)
(1.2)
0.1
(1.4)
5.2
2
2.6
-
(2.8)
(3.3)
(4)
(4.8)
(5.7)
(5.7)
02FCF per share
0.7
1.1
1.5
1.8
2.7
4.3
5.4
5.1
7.2
8.1
10.5
32%
10.8
13
15.7
18.9
22.7
22.6
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
04Dividends payout, %
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
05Revenue
$ 1,157
$ 1,574
$ 2,143
$ 2,822
$ 3,627
$ 4,318
$ 5,139
$ 6,216
$ 7,259
$ 8,446
$ 9,552
23.5%
$ 11,797
$ 14,570
$ 17,995
$ 22,225
$ 27,449
$ 28,273
06ㅤ% Change
-
36.1%
36.1%
31.7%
28.5%
19%
19%
21%
16.8%
16.4%
13.1%
23.5%
23.5%
23.5%
23.5%
23.5%
23.5%
23.5%
07Net Income
(275)
(384.7)
(321.2)
(418.3)
(480.7)
(282.4)
29
(367)
1,381
526
693
-
(757.7)
(935.8)
(1,156)
(1,427)
(1,763)
(1,816)
08ㅤ% Margin
(23.8)%
(24.4)%
(15)%
(14.8)%
(13.3)%
(6.5)%
0.6%
(5.9)%
19%
6.2%
7.3%
(6.4)% A
(6.4)%
(6.4)%
(6.4)%
(6.4)%
(6.4)%
(6.4)%
09CFO
258.6
348.7
465.7
606.7
864.6
1,268
1,651
1,657
2,149
2,461
2,939
27.5%
3,102
3,831
4,732
5,844
7,218
7,434
10ㅤ% Of revenue
22.4%
22.1%
21.7%
21.5%
23.8%
29.4%
32.1%
26.7%
29.6%
29.1%
30.8%
26.3% A
26.3%
26.3%
26.3%
26.3%
26.3%
26.3%
11CAPEX
(133.7)
(120.8)
(152.5)
(213)
(244.5)
(256.3)
(272.3)
(360.3)
(238)
(272)
(162)
1.9%
(165.1)
(168.4)
(171.6)
(174.9)
(178.3)
(181.8)
12ㅤ% Change
-
(9.6)%
26.3%
39.6%
14.8%
4.8%
6.2%
32.3%
(33.9)%
14.3%
(40.4)%
1.9% A
1.9%
1.9%
1.9%
1.9%
1.9%
1.9%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
125
227.8
313.2
393.7
620.1
1,012
1,378
1,297
1,911
2,189
2,777
36.4%
2,937
3,663
4,560
5,669
7,039
7,252
14Total assets
2,730
3,268
4,947
5,521
6,816
8,718
10,499
13,486
16,452
17,977
18,074
20.8%
21,834
26,377
31,865
38,495
46,504
56,180
15ㅤ% Change
-
19.7%
51.4%
11.6%
23.5%
27.9%
20.4%
28.5%
22%
9.3%
0.5%
20.8%
20.8%
20.8%
20.8%
20.8%
20.8%
20.8%
16Total liabilities
1,594
1,992
3,367
3,562
4,330
5,441
5,963
7,901
8,370
8,943
10,269
20.5%
12,406
14,987
18,105
21,872
26,422
31,919
17ㅤ% Of assets
58.4%
60.9%
68.1%
64.5%
63.5%
62.4%
56.8%
58.6%
50.9%
49.8%
56.8%
56.8% A
56.8%
56.8%
56.8%
56.8%
56.8%
56.8%
18Shareholders Equity
1,136
1,277
1,580
1,958
2,487
3,278
4,535
5,586
8,082
9,034
7,805
21.3%
9,429
11,391
13,761
16,624
20,082
24,261
19Net Debt
207.4
(5.5)
357
566.2
838.7
853.9
568.5
1,363
1,284
1,819
2,320
27.3%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
190,016
198,214
207,774
216,789
227,185
237,019
254,032
254,819
265,285
269,205
263,411
3.3%
272,156
281,192
290,527
300,173
310,139
320,435
21ㅤ% Change
-
4.3%
4.8%
4.3%
4.8%
4.3%
7.2%
0.3%
4.1%
1.5%
(2.2)%
3.3%
3.3%
3.3%
3.3%
3.3%
3.3%
3.3%
22ROA
(10.1)%
(11.8)%
(6.5)%
(7.6)%
(7.1)%
(3.2)%
0.3%
(2.7)%
8.4%
2.9%
3.8%
-
(3.5)%
(3.6)%
(3.6)%
(3.7)%
(3.8)%
(3.2)%
23ROE
(24.2)%
(30.1)%
(20.3)%
(21.4)%
(19.3)%
(8.6)%
0.6%
(6.6)%
17.1%
5.8%
8.9%
-
(8)%
(8.2)%
(8.4)%
(8.6)%
(8.8)%
(7.5)%
24Interest coverage
(7.8)
(11.7)
(6.8)
(7.7)
(8.6)
(3.6)
(6.8)
(2.2)
1.6
3.6
9
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
26P/E Ratio
(42.4)
(40.3)
(77.3)
(94.1)
(87.1)
(198.9)
2,108.4
(126)
55.1
132.4
67.6
-
-
-
-
-
-
-
27Stock price range
62-94
49-92
81-120
111-182
152-224
114-258
221-301
133-253
178-297
207-307
175-278
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
12,321
16,470
24,910
39,354
41,862
56,100
62,557
46,208
76,069
69,513
45,887
14.1%
79,377
87,546
96,533
106,418
117,292
-
29FCF Yield
1%
1.4%
1.3%
1%
1.5%
1.8%
2.2%
2.8%
2.5%
3.2%
6.1%
19.6%
3.7%
4.2%
4.7%
5.3%
6%
-
30Average stock price
78
70.5
100.8
146.3
188.3
185.8
261.1
192.7
237.5
257.1
226.2
11.2%
291.7
311.3
332.3
354.5
378.2
-
31 CEO
AB
Aneel Bhusri