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 37,719 - -
Change - 6.37% 15.86% 64.01% -45.01% 54.27% - -
Enterprise Value (EV) 1 21,235 22,432 25,841 40,888 20,976 34,666 33,536 32,601
Change - 5.64% 15.2% 58.23% -48.7% 65.26% -3.26% -2.79%
P/E -56x -115x -460x -1,058x -388x 8,632x 451x 172x
PBR 38.1x 32.6x 21.5x 24.5x 9.32x 11x 8.56x 6.89x
PEG - 2.3x 6.4x 34.4x -8.7x -81x 0x 1x
Capitalization / Revenue 20.2x 14.5x 12.5x 16.6x 7.29x 9.59x 8.24x 7.08x
EV / Revenue 19.5x 13.9x 11.9x 15.3x 6.26x 8.82x 7.32x 6.12x
EV / EBITDA 140x 75.6x 50.8x 59.7x 22.9x 31.1x 24.5x 20.9x
EV / EBIT 190x 93.1x 58.4x 70.5x 27.3x 37.2x 29.6x 23.6x
EV / FCF 84.1x 67.2x 44.2x 56.3x 26.9x 37.9x 29.4x 22.7x
FCF Yield 1.19% 1.49% 2.26% 1.78% 3.71% 2.64% 3.4% 4.4%
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 2 155.06 160.38 179.35 285.56 151.20 231.33 231.33 231.33
Nbr of stocks (in thousands) 1,41,863 1,45,891 1,51,149 1,55,696 1,61,710 1,63,055 - -
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.($)
8631.72x8.82x31.09x-.--% 3.77TCr
27.04x9.98x16.28x0.73% 3,95700Cr
130.04x57.57x93.75x-.--% 48TCr
19.44x5.62x9.79x1.55% 39TCr
220.32x19.61x57.41x-.--% 28TCr
29.69x5.93x18.66x1.29% 27TCr
2393.4x40.02x130.9x-.--% 25TCr
97.12x9.64x25.8x-.--% 16TCr
56.41x15.15x39.92x-.--% 13TCr
13.98x3.72x7.77x-.--% 9.93TCr
Average 1,161.92x 17.61x 43.14x 0.36% 60.57TCr
Weighted average by Cap. 195.76x 14.99x 29.45x 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.