Is Zscaler undervalued or overvalued?
As of 2025-04-18, the Intrinsic Value of Zscaler Inc (ZS) is 27.39 USD. This Zscaler valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 202.87 USD, the upside of Zscaler Inc is -86.50%. This means that Zscaler is overvalued by 86.50%.
The range of the Intrinsic Value is 15.58 - 44.48 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (280.13) - (43.43) | (75.13) | -137.0% |
| DCF (Growth 10y) | (45.47) - (266.51) | (75.43) | -137.2% |
| DCF (EBITDA 5y) | 15.58 - 44.48 | 27.39 | -86.5% |
| DCF (EBITDA 10y) | 27.56 - 102.12 | 56.11 | -72.3% |
| Fair Value | -0.50 - -0.50 | -0.50 | -100.25% |
| P/E | (2.99) - (3.48) | (3.03) | -101.5% |
| EV/EBITDA | 5.12 - 9.61 | 6.89 | -96.6% |
| EPV | (13.85) - (25.16) | (19.50) | -109.6% |
| DDM - Stable | (1.00) - (7.86) | (4.43) | -102.2% |
| DDM - Multi | 9.05 - 57.73 | 15.87 | -92.2% |
| Market Cap (mil) | 31,388.05 |
| Beta | 1.81 |
| Outstanding shares (mil) | 154.72 |
| Enterprise Value (mil) | 30,777.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.10% |
| Cost of Debt | 5.50% |
| WACC | 8.00% |