Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-estimated share-count samples
Z
US
ZS.US · Zscaler, Inc.
US · US
Latest price132.79 USD
30D-19.21%
Vs. base value-
Research summary
ZS.US latest organized financial period shows revenue grew +23.31% YoY and net income grew +28.12% YoY. Current price is about 133 USD, while the model base case is about -; the valuation gap needs more complete inputs. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue3B USD
Net income-41M USD
Free cash flow808M USD
Operating cash flow972M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price132.79 USD
Base value-
Vs. base-
Price date2026/04/29
---
-
Excluded
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
---
-
-estimated share-count samples
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-estimated share-count samples
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-estimated share-count samples
Updated: 2026/04/29 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/07/31 | Restructuring charges | Restructuring | -4M USD | Medium |
| 2023/07/31 | Restructuring charges | Restructuring | -11M USD | Medium |
| 2021/07/31 | Asset impairment | Impairment | -986K USD | Medium |
| 2020/07/31 | Asset impairment | Impairment | -2M USD | Medium |
| 2026/01/31 | Restructuring charges | Restructuring | -4M USD | Medium |
| 2025/10/31 | Restructuring charges | Restructuring | -7M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/07/31 | Annual | 3B USD | -41M USD | -38M USD | 808M USD | -0.27 | -0.24 |
| 2024/07/31 | Annual | 2B USD | -58M USD | - | 635M USD | -0.39 | - |
| 2023/07/31 | Annual | 2B USD | -202M USD | -191M USD | 365M USD | -1.4 | -1.32 |
| 2022/07/31 | Annual | 1B USD | -390M USD | - | 253M USD | -2.77 | - |
| 2021/07/31 | Annual | 673M USD | -262M USD | -261M USD | 154M USD | -1.93 | -1.92 |
Ad placement