ZSCALER, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 192.30 USD | +0.26% |
|
+1.24% | +6.61% |
| Jan. 10 | Zscaler Positioned for Billings Growth in Fiscal 2025, 2026, Oppenheimer Says | MT |
| Jan. 09 | Zscaler, Inc. Presents at 27th Annual Needham Growth Conference, Jan-09-2025 12:45 PM |
Company Valuation: Zscaler, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16,948 | 32,317 | 21,997 | 23,398 | 27,109 | 29,431 | - | - |
| Change | - | 90.68% | -31.93% | 6.37% | 15.86% | 8.57% | - | - |
| Enterprise Value (EV) 1 | 16,439 | 31,728 | 21,235 | 22,432 | 25,841 | 27,251 | 26,441 | 25,535 |
| Change | - | 93% | -33.07% | 5.64% | 15.2% | 5.45% | -2.97% | -3.43% |
| P/E ratio | -146x | -122x | -56x | -115x | -460x | -376x | -1,808x | 827x |
| PBR | 34.6x | 54.9x | 38.1x | 32.6x | 21.5x | 16.5x | 12.4x | 9.58x |
| PEG | - | -1x | -1.3x | 2.3x | 6.4x | -12.2x | 22.8x | -3x |
| Capitalization / Revenue | 39.3x | 48x | 20.2x | 14.5x | 12.5x | 11.2x | 9.27x | 7.66x |
| EV / Revenue | 38.1x | 47.1x | 19.5x | 13.9x | 11.9x | 10.3x | 8.33x | 6.65x |
| EV / EBITDA | 345x | 295x | 140x | 75.6x | 50.8x | 41.8x | 32x | 24.7x |
| EV / EBIT | 549x | 407x | 190x | 93.1x | 58.4x | 49x | 37.8x | 28.5x |
| EV / FCF | 598x | 221x | 84.1x | 67.2x | 44.2x | 42.2x | 31.9x | 24.6x |
| FCF Yield | 0.17% | 0.45% | 1.19% | 1.49% | 2.26% | 2.37% | 3.13% | 4.07% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.89 | -1.93 | -2.77 | -1.4 | -0.39 | -0.5104 | -0.1061 | 0.232 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 431.3 | 673.1 | 1,091 | 1,617 | 2,168 | 2,638 | 3,175 | 3,840 |
| EBITDA 1 | 47.66 | 107.6 | 152.1 | 296.6 | 508.6 | 652.5 | 826.8 | 1,034 |
| EBIT 1 | 29.92 | 77.96 | 111.6 | 240.8 | 442.2 | 556.7 | 698.8 | 896.1 |
| Net income 1 | -115.1 | -262 | -390.3 | -202.3 | -57.71 | -90.65 | -33.55 | 17.16 |
| Net Debt 1 | -509 | -589 | -762.7 | -966.1 | -1,267 | -2,180 | -2,990 | -3,896 |
| Reference price 2 | 129.85 | 235.91 | 155.06 | 160.38 | 179.35 | 191.81 | 191.81 | 191.81 |
| Nbr of stocks (in thousands) | 130,518 | 136,987 | 141,863 | 145,891 | 151,149 | 153,439 | - | - |
| Announcement Date | 9/9/20 | 9/9/21 | 9/8/22 | 9/5/23 | 9/3/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield | Capi. ($) | ||
|---|---|---|---|---|---|---|
| -375.8x | 10.33x | 41.76x | -.--% | 29.43B | ||
| 722.36x | 11.31x | 81.28x | -.--% | 12.34B | ||
| 32.33x | - | - | - | 7.79B | ||
| 45.74x | 5.9x | 28.22x | +0.68% | 4.12B | ||
| 47.11x | 10.43x | 38.3x | - | 564M | ||
| 108.53x | - | - | - | 479M | ||
| -5.27x | - | - | - | 409M | ||
| Average | 82.14x | 9.49x | 47.39x | +0.23% | 7.88B | |
| Weighted average by Cap. | -29.59x | 10.20x | 51.02x | +0.06% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- ZS Stock
- Valuation Zscaler, Inc.