As of 2024-12-14, the Intrinsic Value of Zscaler Inc (ZS) is
17.29 USD. This Zscaler valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 198.54 USD, the upside of Zscaler Inc is
-91.30%.
The range of the Intrinsic Value is 9.54 - 26.84 USD
17.29 USD
Intrinsic Value
Zscaler Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(156.27) - (29.12) |
(48.73) |
-124.5% |
| DCF (Growth 10y) |
(32.72) - (162.69) |
(53.06) |
-126.7% |
| DCF (EBITDA 5y) |
9.54 - 26.84 |
17.29 |
-91.3% |
| DCF (EBITDA 10y) |
14.98 - 59.49 |
33.12 |
-83.3% |
| Fair Value |
-1.88 - -1.88 |
-1.88 |
-100.95% |
| P/E |
(15.73) - (16.16) |
(15.33) |
-107.7% |
| EV/EBITDA |
(2.36) - 9.64 |
2.29 |
-98.8% |
| EPV |
(13.84) - (25.49) |
(19.66) |
-109.9% |
| DDM - Stable |
(3.08) - (20.91) |
(11.99) |
-106.0% |
| DDM - Multi |
5.85 - 33.52 |
10.24 |
-94.8% |
Zscaler Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
30,463.98 |
| Beta |
2.47 |
| Outstanding shares (mil) |
153.44 |
| Enterprise Value (mil) |
30,183.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.08% |
| Cost of Debt |
5.50% |
| WACC |
8.94% |