As of 2025-05-09, the Intrinsic Value of Ziff Davis Inc (ZD) is 33.59 USD. This ZD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.38 USD, the upside of Ziff Davis Inc is 3.70%.
The range of the Intrinsic Value is 20.41 - 80.66 USD
Based on its market price of 32.38 USD and our intrinsic valuation, Ziff Davis Inc (ZD) is undervalued by 3.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.41 - 80.66 | 33.59 | 3.7% |
| DCF (Growth 10y) | 32.45 - 116.78 | 50.98 | 57.4% |
| DCF (EBITDA 5y) | 43.20 - 57.78 | 48.84 | 50.8% |
| DCF (EBITDA 10y) | 47.76 - 66.99 | 55.41 | 71.1% |
| Fair Value | 36.72 - 36.72 | 36.72 | 13.41% |
| P/E | 16.25 - 23.48 | 19.66 | -39.3% |
| EV/EBITDA | 48.02 - 91.63 | 66.90 | 106.6% |
| EPV | 87.63 - 113.56 | 100.60 | 210.7% |
| DDM - Stable | 11.85 - 32.84 | 22.35 | -31.0% |
| DDM - Multi | 15.87 - 34.95 | 21.92 | -32.3% |
| Market Cap (mil) | 1,389.75 |
| Beta | 1.36 |
| Outstanding shares (mil) | 42.92 |
| Enterprise Value (mil) | 1,748.15 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.35% |
| Cost of Debt | 4.47% |
| WACC | 7.32% |