Firy Inc.
$3.81B- Market cap
- $3.75B
- Debt
- +$255.18M
- Cash
- −$194.51M
Capital structure 94% equity / 6% debt · EV / Revenue 36.43x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $3.75B · View financials
Snapshot Sep 3, 8:00 PM ET
FY 2026 · Mkt cap
Decision snapshot: SKLZ stock price at discount vs ZS $10.13 current versus $55.30 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at ZS's multiple
Implied fair value · at SKLZ's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: SKLZ FY 2025 (ended Dec 31, 2025) · ZS FY 2026 (ended Jul 31, 2026). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 94% equity / 6% debt · EV / Revenue 36.43x
Capital structure 94% equity / 6% debt · EV / Revenue 8.55x · EV / EBITDA 262.32x
ZS carries the larger enterprise value at $28.66B against $3.81B; ZS trades on the lower EV / Revenue multiple (8.55x vs 36.43x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
FIRY INC. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Zscaler Inc · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
2.28x
0.73x
Net debt / EBITDA
Leverage against operating earnings
-1.07x
8.93x
Cash and equivalents
Liquid reserves on the balance sheet
$194.51M
$928.35M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Unity Software Inc.
SKLZ vs U
AppLovin Corp
SKLZ vs APP
Roblox Corp
SKLZ vs RBLX
Duolingo, Inc.
SKLZ vs DUOL
TAKE TWO INTERACTIVE SOFTWARE INC
SKLZ vs TTWO
ELECTRONIC ARTS INC.
SKLZ vs EA
Palo Alto Networks Inc
SKLZ vs PANW
CrowdStrike Holdings, Inc.
SKLZ vs CRWD
Okta, Inc.
SKLZ vs OKTA
Cloudflare, Inc.
SKLZ vs NET
Fortinet, Inc.
SKLZ vs FTNT
$255.18M
$1.90B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.