The Discounted Cash Flow (DCF) valuation of Zoetis Inc (ZTS) is 233.44 USD. With the latest stock price at 166.96 USD, the upside of Zoetis Inc based on DCF is 39.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 144.58 - 612.65 | 233.44 |
| Upside | -13.4% - 266.9% | 39.8% |