Stock Analysis on Net

Workday Inc. (NASDAQ:WDAY)

$24.99

Price to FCFE (P/FCFE)

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to Equity (FCFE)

Workday Inc., FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Net income (loss)
Net noncash charges
Changes in operating assets and liabilities, net of business combinations
Net cash provided by operating activities
Capital expenditures
Purchase of other intangible assets
Proceeds from issuance of debt, net of debt discount
Repayments and extinguishment of debt
Payments for debt issuance costs
Free cash flow to equity (FCFE)

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).


The analysis of the financial data reveals a generally positive trend in the liquidity and cash generation capacity over the observed periods.

Net cash provided by operating activities
This metric shows a consistent increase from US$865 million in early 2020 to US$2,461 million by early 2025. Notably, the growth accelerates between 2023 and 2025, indicating enhanced operational efficiency or higher revenue streams contributing to cash inflows.
Free cash flow to equity (FCFE)
While FCFE also exhibits an overall upward trend, it presents more volatility compared to operating cash flow. After rising significantly to US$1,485 million by 2021, it experiences a decline to US$1,169 million in 2022. Subsequently, there is a strong recovery peaking at US$2,420 million during 2023 before a slight adjustment to US$1,907 million in 2024 and a recovery to US$2,189 million in 2025. These fluctuations suggest variations in capital expenditures, financing activities, or working capital changes affecting the residual cash available to equity holders.

In summary, the company demonstrates robust cash generation from operations, with steady enhancements over the five-year horizon. Although free cash flow to equity experiences short-term fluctuations, it remains strong overall, supporting potential for shareholder value creation and financial flexibility.


Price to FCFE Ratio, Current

Workday Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
P/FCFE, Sector
Software & Services
P/FCFE, Industry
Information Technology

Based on: 10-K (reporting date: 2025-01-31).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Workday Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
P/FCFE, Sector
Software & Services
P/FCFE, Industry
Information Technology

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2025 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Workday Inc. Annual Report.

5 2025 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


Over the observed time frame, the share price exhibited a notable degree of volatility. Initially, the price increased significantly from approximately $166.56 to $247.96 between January 2020 and January 2021, representing a strong appreciation. This was followed by a decline to $229.05 in January 2022 and a further decrease to $184.93 by January 2023. Thereafter, the share price recovered to $264.32 in January 2024 before experiencing a slight decline to $242.93 in January 2025.

Free Cash Flow to Equity (FCFE) per share showed an overall upward trajectory, starting at $2.24 in January 2020 and peaking at $9.34 in January 2023. Despite a decrease to $7.22 in January 2024, it rebounded again to $8.23 in January 2025, indicating generally improving cash flow generation capacity available to equity holders over the period.

The Price to FCFE ratio (P/FCFE) exhibited considerable fluctuations. Initially, the ratio decreased from 74.21 in January 2020 to 40.57 in January 2021, signaling a valuation adjustment relative to growing FCFE per share. Subsequently, it rose to 49.17 in January 2022, before dropping sharply to 19.79 in January 2023, which may reflect a market discount or more favorable cash flow valuation. The ratio increased again to 36.59 in January 2024, then declined to 29.52 by January 2025, demonstrating continuing variability in investor sentiment and valuation metrics.

Overall, the data suggest periods of both market optimism and correction, juxtaposed with a generally improving fundamental cash flow metric. The price-to-cash flow multiples reflect changing market perceptions of value relative to underlying cash generation capabilities across the years analyzed.