As of 2025-05-05, the Intrinsic Value of Zillow Group Inc (ZG) is 0.12 USD. This Zillow valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 67.63 USD, the upside of Zillow Group Inc is -99.80%.
The range of the Intrinsic Value is (0.30) - 0.60 USD
Based on its market price of 67.63 USD and our intrinsic valuation, Zillow Group Inc (ZG) is overvalued by 99.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (32.33) - (8.23) | (12.90) | -119.1% |
| DCF (Growth 10y) | (6.68) - (22.67) | (9.81) | -114.5% |
| DCF (EBITDA 5y) | (0.30) - 0.60 | 0.12 | -99.8% |
| DCF (EBITDA 10y) | (0.58) - 1.31 | 0.26 | -99.6% |
| Fair Value | -2.79 - -2.79 | -2.79 | -104.13% |
| P/E | (6.50) - (7.65) | (7.02) | -110.4% |
| EV/EBITDA | 0.47 - 6.92 | 3.08 | -95.4% |
| EPV | 33.83 - 45.47 | 39.65 | -41.4% |
| DDM - Stable | (6.90) - (32.19) | (19.54) | -128.9% |
| DDM - Multi | (6.53) - (23.61) | (10.22) | -115.1% |
| Market Cap (mil) | 16,102.03 |
| Beta | 2.49 |
| Outstanding shares (mil) | 238.09 |
| Enterprise Value (mil) | 16,093.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.62% |
| Cost of Debt | 5.50% |
| WACC | 7.41% |