Company Valuation: Zscaler, Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 21,997 23,398 27,109 44,460 24,450 26,656 - -
Change - 6.37% 15.86% 64.01% -45.01% 9.02% - -
Enterprise Value (EV) 1 21,235 22,432 25,841 40,888 20,976 23,695 22,537 21,693
Change - 5.64% 15.2% 58.23% -48.7% 12.96% -4.89% -3.74%
P/E -56x -115x -460x -1,058x -388x -2,234x 318x 124x
PBR 38.1x 32.6x 21.5x 24.5x 9.32x 7.79x 6.05x 4.88x
PEG - 2.3x 6.4x 34.4x -8.7x 27.5x -0x 1x
Capitalization / Revenue 20.2x 14.5x 12.5x 16.6x 7.29x 6.78x 5.82x 5.04x
EV / Revenue 19.5x 13.9x 11.9x 15.3x 6.26x 6.03x 4.92x 4.1x
EV / EBITDA 140x 75.6x 50.8x 59.7x 22.9x 21.3x 16.6x 14.2x
EV / EBIT 190x 93.1x 58.4x 70.5x 27.3x 25.4x 20x 16.1x
EV / FCF 84.1x 67.2x 44.2x 56.3x 26.9x 25.7x 19.6x 15.7x
FCF Yield 1.19% 1.49% 2.26% 1.78% 3.71% 3.89% 5.1% 6.38%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.77 -1.4 -0.39 -0.27 -0.39 -0.0732 0.5146 1.319
Distribution rate - - - - - - - -
Net sales 1 1,091 1,617 2,168 2,673 3,353 3,932 4,577 5,292
EBITDA 1 152.1 296.6 508.6 684.5 915.7 1,114 1,357 1,526
EBIT 1 111.6 240.8 442.2 580.1 767.1 932.1 1,128 1,350
Net income 1 -390.3 -202.3 -57.71 -41.48 -63.18 -7.88 67.74 178.4
Net Debt 1 -762.7 -966.1 -1,267 -3,572 -3,474 -2,961 -4,119 -4,963
Reference price 2 155.06 160.38 179.35 285.56 151.20 163.48 163.48 163.48
Nbr of stocks (in thousands) 141,863 145,891 151,149 155,696 161,710 163,055 - -
Announcement Date 08/09/22 05/09/23 03/09/24 02/09/25 03/09/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1621.66x6.03x21.33x-.--% 26.66B
20.2x - - - 5.87B
-737.57x0.86x12.71x-.--% 5.23B
58.68x1.68x10.03x-.--% 3.6B
-35.97x3.87x56.54x - 1.26B
22.92x - - - 464M
133.55x4.69x15.15x - 381M
Average -308.55x 3.42x 23.15x 0% 6.21B
Weighted average by Cap. -1,075.43x 4.79x 20.15x 0%

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

  1. Stock Market
  2. Stocks
  3. ZS Stock
  4. Valuation Zscaler, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!