Stock Analysis on Net

Workday Inc. (NASDAQ:WDAY)

Market Value Added (MVA)

Microsoft Excel

MVA

Workday Inc., MVA calculation

US$ in millions

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Fair value of debt1 2,800 2,800 2,800 2,592 2,568 2,159
Operating lease liability 378 316 273 263 443 308
Market value of common equity 64,619 69,780 47,897 57,492 60,254 38,642
Preferred stock, $0.001 par value; no shares issued or outstanding
Less: Marketable securities 6,474 5,801 4,235 2,110 2,151 1,213
Market (fair) value of Workday 61,323 67,095 46,735 58,237 61,114 39,895
Less: Invested capital2 9,420 8,631 8,178 7,706 6,061 5,129
MVA 51,903 58,464 38,557 50,531 55,053 34,766

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 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Workday Inc. market (fair) value less invested capital. Workday Inc. MVA increased from 2023 to 2024 but then slightly decreased from 2024 to 2025.

MVA Spread Ratio

Workday Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 51,903 58,464 38,557 50,531 55,053 34,766
Invested capital2 9,420 8,631 8,178 7,706 6,061 5,129
Performance Ratio
MVA spread ratio3 550.99% 677.38% 471.48% 655.74% 908.31% 677.76%
Benchmarks
MVA Spread Ratio, Competitors4
Accenture PLC 524.20% 487.90% 442.58% 739.74% 550.21%
Adobe Inc. 642.58% 991.60% 658.07% 1,033.13% 1,082.99%
Cadence Design Systems Inc. 910.94% 1,934.83% 1,302.22% 1,110.87% 1,232.57%
CrowdStrike Holdings Inc. 915.61% 1,264.87% 608.44% 1,273.85% 1,618.34% 1,449.48%
International Business Machines Corp. 162.78% 100.64% 60.20% 54.96% 39.12%
Intuit Inc. 624.57% 573.60% 406.80% 1,175.12% 976.09%
Microsoft Corp. 803.69% 892.49% 956.02% 1,383.21% 1,315.93%
Oracle Corp. 370.24% 324.04% 224.95% 260.27% 180.84%
Palantir Technologies Inc. 11,445.95% 3,878.69% 488.89% 829.78% 1,919.83%
Palo Alto Networks Inc. 894.07% 731.80% 559.30% 573.51% 267.94%
Salesforce Inc. 232.60% 256.35% 126.24% 150.31% 270.75% 226.93%
ServiceNow Inc. 1,951.86% 1,781.94% 1,276.80% 1,798.18% 2,575.52%
Synopsys Inc. 645.36% 973.25% 565.55% 707.79% 468.10%

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 MVA. See details »

2 Invested capital. See details »

3 2025 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 51,903 ÷ 9,420 = 550.99%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Workday Inc. MVA spread ratio improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025 not reaching 2023 level.

MVA Margin

Workday Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 51,903 58,464 38,557 50,531 55,053 34,766
 
Revenues 8,446 7,259 6,216 5,139 4,318 3,627
Add: Increase (decrease) in unearned revenue 420 493 451 546 328 360
Adjusted revenues 8,866 7,752 6,667 5,685 4,646 3,987
Performance Ratio
MVA margin2 585.42% 754.19% 578.30% 888.92% 1,185.07% 871.94%
Benchmarks
MVA Margin, Competitors3
Accenture PLC 297.40% 251.01% 213.17% 379.26% 279.96%
Adobe Inc. 727.86% 1,241.42% 766.46% 1,287.44% 1,554.19%
Cadence Design Systems Inc. 1,395.62% 1,927.61% 1,299.21% 1,128.47% 1,241.37%
CrowdStrike Holdings Inc. 1,506.35% 1,984.37% 816.60% 1,995.27% 3,362.60% 1,272.66%
International Business Machines Corp. 287.93% 179.50% 104.54% 104.85% 68.01%
Intuit Inc. 959.77% 939.31% 782.89% 1,489.94% 1,098.60%
Microsoft Corp. 1,123.50% 1,016.40% 916.17% 1,148.11% 976.86%
Oracle Corp. 704.48% 626.94% 412.88% 514.72% 411.93%
Palantir Technologies Inc. 9,929.53% 2,081.46% 820.15% 1,366.76% 3,910.89%
Palo Alto Networks Inc. 949.23% 726.58% 651.61% 771.73% 434.98%
Salesforce Inc. 503.99% 593.25% 321.51% 417.33% 620.94% 558.53%
ServiceNow Inc. 1,605.68% 1,433.56% 1,026.06% 1,555.49% 2,101.04%
Synopsys Inc. 1,081.63% 1,373.41% 796.87% 1,126.17% 803.94%

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 MVA. See details »

2 2025 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × 51,903 ÷ 8,866 = 585.42%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Workday Inc. MVA margin ratio improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025 not reaching 2023 level.