As of 2025-09-18, the Intrinsic Value of Zscaler Inc (ZS) is 35.02 USD. This Zscaler valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 279.46 USD, the upside of Zscaler Inc is -87.50%.
The range of the Intrinsic Value is 24.93 - 46.19 USD
Based on its market price of 279.46 USD and our intrinsic valuation, Zscaler Inc (ZS) is overvalued by 87.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (244.51) - (37.19) | (65.61) | -123.5% |
| DCF (Growth 10y) | (36.15) - (209.99) | (60.37) | -121.6% |
| DCF (EBITDA 5y) | 24.93 - 46.19 | 35.02 | -87.5% |
| DCF (EBITDA 10y) | 40.15 - 94.92 | 64.19 | -77.0% |
| Fair Value | -1.33 - -1.33 | -1.33 | -100.48% |
| P/E | (8.27) - 2.77 | (3.25) | -101.2% |
| EV/EBITDA | 6.14 - 22.97 | 12.51 | -95.5% |
| EPV | (9.02) - (17.63) | (13.33) | -104.8% |
| DDM - Stable | (2.55) - (20.46) | (11.50) | -104.1% |
| DDM - Multi | 10.08 - 66.97 | 17.92 | -93.6% |
| Market Cap (mil) | 43,511.92 |
| Beta | 1.75 |
| Outstanding shares (mil) | 155.70 |
| Enterprise Value (mil) | 42,823.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.24% |
| Cost of Debt | 5.00% |
| WACC | 8.07% |