investorscraft@gmail.com

Intrinsic ValueZscaler, Inc. (ZS)

Previous Close$200.12
Intrinsic Value
Upside potential
Previous Close
$200.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zscaler, Inc. operates in the cybersecurity industry, providing cloud-native security solutions that enable secure digital transformation for enterprises. The company’s core revenue model is subscription-based, offering Zero Trust Exchange, a platform that secures access to applications and data across hybrid and multi-cloud environments. Zscaler’s services include secure web gateways, cloud firewall, and data protection, catering to industries such as finance, healthcare, and technology. The company differentiates itself through its scalable, cloud-first architecture, which eliminates the need for traditional hardware-based security appliances. This approach positions Zscaler as a leader in the Zero Trust security market, competing with legacy vendors while capitalizing on the shift to cloud computing. Its platform is designed to reduce complexity and improve performance, making it a preferred choice for enterprises prioritizing agility and security. Zscaler’s market position is reinforced by its strong customer base, including Fortune 500 companies, and its ability to innovate rapidly in response to evolving cyber threats.

Revenue Profitability And Efficiency

Zscaler reported revenue of $2.17 billion for FY 2024, reflecting robust growth in its subscription-based model. Despite this, the company recorded a net loss of $57.7 million, with diluted EPS at -$0.39, indicating ongoing investments in growth and R&D. Operating cash flow was strong at $779.8 million, demonstrating efficient cash generation from core operations. Capital expenditures totaled $144.6 million, aligning with the company’s focus on scaling its cloud infrastructure.

Earnings Power And Capital Efficiency

Zscaler’s earnings power is underpinned by its high-margin subscription revenue, which benefits from low incremental costs. The company’s capital efficiency is evident in its ability to generate significant operating cash flow despite net losses. This suggests that Zscaler’s investments in growth are yielding scalable returns, with potential for improved profitability as the business matures and economies of scale are realized.

Balance Sheet And Financial Health

Zscaler maintains a solid balance sheet with $1.42 billion in cash and equivalents, providing liquidity to fund operations and growth initiatives. Total debt stands at $1.24 billion, which is manageable given the company’s cash position and strong cash flow generation. The absence of dividends allows Zscaler to reinvest free cash flow into strategic opportunities, further strengthening its financial flexibility.

Growth Trends And Dividend Policy

Zscaler’s revenue growth highlights its success in capturing market share in the cybersecurity sector. The company does not pay dividends, opting instead to reinvest profits into expansion, innovation, and customer acquisition. This strategy aligns with its high-growth trajectory and the competitive dynamics of the cloud security market, where continuous innovation is critical to maintaining leadership.

Valuation And Market Expectations

Zscaler’s valuation reflects investor confidence in its long-term growth potential, driven by the increasing adoption of Zero Trust security frameworks. The market expects continued revenue expansion and eventual profitability as the company scales its operations. Key metrics such as revenue growth and cash flow generation are likely to remain focal points for investors evaluating Zscaler’s performance.

Strategic Advantages And Outlook

Zscaler’s strategic advantages include its first-mover status in cloud-native security, a robust product portfolio, and a strong customer base. The outlook is positive, supported by tailwinds from digital transformation and heightened cybersecurity demands. However, execution risks and competitive pressures remain key challenges. The company’s ability to innovate and maintain its growth momentum will be critical to its long-term success.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount