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 40,408 - -
Change - 6.37% 15.86% 64.01% -45.01% 65.27% - -
Enterprise Value (EV) 1 21,235 22,432 25,841 40,888 20,976 37,355 36,225 35,290
Change - 5.64% 15.2% 58.23% -48.7% 78.08% -3.02% -2.58%
P/E -56x -115x -460x -1,058x -388x 9,247x 483x 185x
PBR 38.1x 32.6x 21.5x 24.5x 9.32x 11.8x 9.17x 7.39x
PEG - 2.3x 6.4x 34.4x -8.7x -87x 0x 1x
Capitalization / Revenue 20.2x 14.5x 12.5x 16.6x 7.29x 10.3x 8.82x 7.58x
EV / Revenue 19.5x 13.9x 11.9x 15.3x 6.26x 9.5x 7.91x 6.62x
EV / EBITDA 140x 75.6x 50.8x 59.7x 22.9x 33.5x 26.4x 22.6x
EV / EBIT 190x 93.1x 58.4x 70.5x 27.3x 40.1x 32x 25.5x
EV / FCF 84.1x 67.2x 44.2x 56.3x 26.9x 40.9x 31.8x 24.6x
FCF Yield 1.19% 1.49% 2.26% 1.78% 3.71% 2.45% 3.14% 4.06%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.77 -1.4 -0.39 -0.27 -0.39 0.0268 0.5129 1.342
Distribution rate - - - - - - - -
Net sales 1 1,091 1,617 2,168 2,673 3,353 3,931 4,579 5,328
EBITDA 1 152.1 296.6 508.6 684.5 915.7 1,115 1,371 1,559
EBIT 1 111.6 240.8 442.2 580.1 767.1 932 1,133 1,382
Net income 1 -390.3 -202.3 -57.71 -41.48 -63.18 -8.815 75.53 178.3
Net Debt 1 -762.7 -966.1 -1,267 -3,572 -3,474 -3,054 -4,184 -5,118
Reference price 2 155.06 160.38 179.35 285.56 151.20 247.82 247.82 247.82
Nbr of stocks (in thousands) 141,863 145,891 151,149 155,696 161,710 163,055 - -
Announcement Date 8/9/22 5/9/23 3/9/24 2/9/25 3/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9247.01x9.5x33.5x-.--% 40.41B
26.66x9.93x16.07x0.73% 3,937B
126.4x55.99x91.27x-.--% 472B
20.92x5.96x10.36x1.43% 423B
241.46x21.55x63.1x-.--% 312B
2611.5x43.74x143.09x-.--% 268B
28.9x5.91x18.36x1.29% 269B
74.96x6.92x18.48x-.--% 114B
43.13x11.92x30.6x-.--% 102B
486.47x20.33x80.41x-.--% 95.46B
Average 1,290.74x 19.18x 50.52x 0.34% 603.25B
Weighted average by Cap. 230.31x 15.32x 31.16x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Zscaler, Inc.

Historical PBR trend

Valuation ratios - PBR - Zscaler, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Zscaler, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Zscaler, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Zscaler, Inc.
  1. Stock Market
  2. Stocks
  3. ZS Stock
  4. Valuation Zscaler, Inc.