ZTS
Zoetis Inc
Price:  
155.06 
USD
Volume:  
4,661,668.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Zoetis Intrinsic Value

35.40 %
Upside

What is the intrinsic value of Zoetis?

As of 2025-06-19, the Intrinsic Value of Zoetis Inc (ZTS) is 209.90 USD. This Zoetis valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 155.06 USD, the upside of Zoetis Inc is 35.40%.

The range of the Intrinsic Value is 126.62 - 617.79 USD

Is Zoetis undervalued or overvalued?

Based on its market price of 155.06 USD and our intrinsic valuation, Zoetis Inc (ZTS) is undervalued by 35.40%.

155.06 USD
Stock Price
209.90 USD
Intrinsic Value
Intrinsic Value Details

Zoetis Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 126.62 - 617.79 209.90 35.4%
DCF (Growth 10y) 141.87 - 635.86 226.21 45.9%
DCF (EBITDA 5y) 60.30 - 125.13 72.05 -53.5%
DCF (EBITDA 10y) 84.33 - 157.80 99.63 -35.7%
Fair Value 61.40 - 61.40 61.40 -60.41%
P/E 130.50 - 168.99 149.09 -3.8%
EV/EBITDA 35.06 - 220.58 83.87 -45.9%
EPV 57.86 - 82.16 70.01 -54.9%
DDM - Stable 70.50 - 386.97 228.73 47.5%
DDM - Multi 100.54 - 416.54 160.58 3.6%

Zoetis Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 69,034.27
Beta 0.26
Outstanding shares (mil) 445.21
Enterprise Value (mil) 73,891.27
Market risk premium 4.60%
Cost of Equity 7.47%
Cost of Debt 4.25%
WACC 7.13%