DAY - Dayforce Inc
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$67.71
DETAILS
HIGH:
$71.00
LOW:
$53.00
MEDIAN:
$70.00
CONSENSUS:
$67.71
DOWNSIDE:
3.08%
AlphaVal
Deterministic, archetype-aware fair value
Platform & Compounding FCF
85% confidence
Primary model: Two-stage FCF DCF
Adjust Assumptions
16.4%
11.0%
3.0%
Key Value Driver
FCF growth rate (16% base case)
Terminal Value % of EV
44%
Implied Market Multiple
159.0x
Market is pricing in (growth)
36.8%
vs our 16.4% base
Plain-Language Summary
Using a two-stage FCF DCF with 16% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $12.12 per share.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (22 analysts)
$67.71
Analyst Range
$53.00 – $71.00
Divergence from AlphaVal
82%
Warnings
Stock-based employee pay equals 859% of profits. This dilutes existing shareholders, so cash flow alone overstates what owners really earn.
Wall Street's average price target is $67.71 (from 22 analysts). Our estimate is 82% below the consensus -- consider that gap carefully.
Key Risks
- P/E alone misleads — earnings depressed by growth investment
- Cyclical or commodity businesses may be misclassified as platforms
- Terminal value dominance suggests sensitivity to long-run assumptions