Dayforce

Automation And Gig Trends Will Erode HCM Revenue Streams

AnalystLowTarget

Not Invested

Consensus Narrative from 15 Analysts

Published

24 Apr 25

Updated

09 Aug 25

AnalystLowTarget's Fair Value

US$47.00

12.5% overvalued

09 Aug

US$52.88

-4.5%

3.3%

Author's Valuation

US$47.0

12.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25

AnalystLowTarget Fair Value

US$47.0

12.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

9.66%

Professional Services revenue growth rate

0.23%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.25%

Calculation

US$261.04m

Earnings '28

36.41x

PE Ratio '28

US$9.51b

Market Cap '28

US$9.51b

Market Cap '28

164.57m

No. shares '28

US$57.76

Share Price '28

US$57.76 Share Price '28

Discounted to 2025 @ 7.24% p.a.

US$46.84

Fair Value '25