|
Market Closed -
Sao Paulo
22:39:47 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 65.80 BRL | -5.81% |
|
+0.24% | -14.20% |
| 10-29 | Serval triples valuation to $3 billion as businesses adopt AI workflow automation | RE |
| 10-29 | Serval triples valuation to $3 billion as businesses adopt AI workflow automation | RE |
Company Valuation: Workday, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 63,252 | 46,630 | 76,551 | 69,708 | 46,191 | 47,675 | - | - |
| Change | - | -26.28% | 64.17% | -8.94% | -33.74% | 3.21% | - | - |
| Enterprise Value (EV) 1 | 61,448 | 43,485 | 71,718 | 64,675 | 43,735 | 45,992 | 42,848 | 39,784 |
| Change | - | -29.23% | 64.93% | -9.82% | -32.38% | 5.16% | -6.83% | -7.15% |
| P/E | 2,108x | -126x | 55.9x | 134x | 67.8x | 34.7x | 31.9x | 25.7x |
| PBR | 14.2x | 8.28x | 9.55x | 7.69x | 5.97x | 7.43x | 5.3x | 3.91x |
| PEG | - | 0x | -0x | -2.1x | 2.1x | 0x | 3.59x | 1.1x |
| Capitalization / Revenue | 12.3x | 7.5x | 10.5x | 8.25x | 4.84x | 4.47x | 4.05x | 3.66x |
| EV / Revenue | 12x | 7x | 9.88x | 7.66x | 4.58x | 4.31x | 3.64x | 3.05x |
| EV / EBITDA | 41.1x | 27.6x | 35.5x | 25.7x | 13.8x | 12.9x | 10.3x | 8.47x |
| EV / EBIT | 53.4x | 35.9x | 41.2x | 29.6x | 15.5x | 13.9x | 11x | 8.93x |
| EV / FCF | 44.3x | 33.5x | 37.4x | 29.5x | 15.7x | 14.7x | 11.6x | 9.35x |
| FCF Yield | 2.26% | 2.98% | 2.67% | 3.39% | 6.35% | 6.81% | 8.59% | 10.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.12 | -1.44 | 5.21 | 1.95 | 2.59 | 5.701 | 6.208 | 7.684 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,139 | 6,216 | 7,259 | 8,446 | 9,552 | 10,667 | 11,781 | 13,026 |
| EBITDA 1 | 1,493 | 1,574 | 2,022 | 2,512 | 3,171 | 3,578 | 4,148 | 4,699 |
| EBIT 1 | 1,150 | 1,210 | 1,740 | 2,186 | 2,824 | 3,310 | 3,884 | 4,454 |
| Net income 1 | 29.37 | -366.7 | 1,381 | 526 | 693 | 1,406 | 1,576 | 2,072 |
| Net Debt 1 | -1,804 | -3,145 | -4,833 | -5,033 | -2,456 | -1,683 | -4,826 | -7,891 |
| Reference price 2 | 253.01 | 181.43 | 291.07 | 262.06 | 175.63 | 197.82 | 197.82 | 197.82 |
| Nbr of stocks (in thousands) | 250,000 | 257,016 | 263,000 | 266,000 | 263,000 | 241,000 | - | - |
| Announcement Date | 2/28/22 A | 2/27/23 A | 2/26/24 A | 2/25/25 A | 2/24/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.21x | 9.81x | 15.89x | 0.76% | 3,876B | |
| 119.04x | 52.39x | 85.4x | -.--% | 442B | |
| 19.59x | 5.66x | 9.85x | 1.53% | 396B | |
| 232.13x | 20.7x | 60.61x | -.--% | 300B | |
| 29.22x | 5.98x | 18.57x | 1.27% | 272B | |
| 2504.3x | 41.91x | 137.1x | -.--% | 257B | |
| 73.55x | 6.72x | 17.6x | -.--% | 109B | |
| 42.14x | 11.63x | 30.09x | -.--% | 99.98B | |
| 13.72x | 3.65x | 7.63x | -.--% | 97.39B | |
| Average | 339.99x | 17.61x | 42.53x | 0.4% | 649.96B | |
| Weighted average by Cap. | 153.28x | 14.41x | 28.62x | 0.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WDAY Stock
- W1DA34 Stock
- Valuation Workday, Inc.
Select your edition
All financial news and data tailored to specific country editions
