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 31,238 - -
Change - 6.37% 15.86% 64.01% -45.01% 27.76% - -
Enterprise Value (EV) 1 21,235 22,432 25,841 40,888 20,976 28,277 27,119 26,275
Change - 5.64% 15.2% 58.23% -48.7% 34.8% -4.09% -3.11%
P/E -56x -115x -460x -1,058x -388x -2,618x 372x 145x
PBR 38.1x 32.6x 21.5x 24.5x 9.32x 9.13x 7.09x 5.72x
PEG - 2.3x 6.4x 34.4x -8.7x 32.2x -0x 1x
Capitalization / Revenue 20.2x 14.5x 12.5x 16.6x 7.29x 7.95x 6.83x 5.9x
EV / Revenue 19.5x 13.9x 11.9x 15.3x 6.26x 7.19x 5.93x 4.96x
EV / EBITDA 140x 75.6x 50.8x 59.7x 22.9x 25.4x 20x 17.2x
EV / EBIT 190x 93.1x 58.4x 70.5x 27.3x 30.3x 24x 19.5x
EV / FCF 84.1x 67.2x 44.2x 56.3x 26.9x 30.7x 23.6x 19x
FCF Yield 1.19% 1.49% 2.26% 1.78% 3.71% 3.26% 4.24% 5.27%
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 2 155.06 160.38 179.35 285.56 151.20 191.58 191.58 191.58
Nbr of stocks (in thousands) 141,863 145,891 151,149 155,696 161,710 163,055 - -
Announcement Date 9/8/22 9/5/23 9/3/24 9/2/25 9/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-2649.86x7.29x25.71x-.--% 31.61B
19.47x - - - 5.65B
-754.14x0.89x13.13x-.--% 5.35B
64.8x1.94x11.55x-.--% 3.98B
-35.97x3.87x56.55x - 1.26B
21.94x - - - 444M
131.91x4.63x14.97x - 372M
Average -457.41x 3.72x 24.38x 0% 6.95B
Weighted average by Cap. -1,796.23x 5.86x 23.63x 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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!