ZTS
Zoetis Inc
Price:  
177.04 
USD
Volume:  
2,297,209.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Zoetis Intrinsic Value

22.00 %
Upside

As of 2024-11-14, the Intrinsic Value of Zoetis Inc (ZTS) is 215.95 USD. This Zoetis valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.04 USD, the upside of Zoetis Inc is 22.00%.

The range of the Intrinsic Value is 133.42 - 568.05 USD

177.04 USD
Stock Price
215.95 USD
Intrinsic Value
Intrinsic Value Details

Zoetis Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 133.42 - 568.05 215.95 22.0%
DCF (Growth 10y) 158.56 - 624.23 247.52 39.8%
DCF (EBITDA 5y) 78.92 - 138.49 89.52 -49.4%
DCF (EBITDA 10y) 106.68 - 177.95 121.98 -31.1%
Fair Value 57.13 - 57.13 57.13 -67.73%
P/E 96.58 - 166.74 140.24 -20.8%
EV/EBITDA 49.23 - 181.00 110.24 -37.7%
EPV 58.87 - 83.59 71.23 -59.8%
DDM - Stable 66.98 - 336.13 201.55 13.8%
DDM - Multi 109.38 - 413.34 171.43 -3.2%

Zoetis Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 80,207.97
Beta 0.68
Outstanding shares (mil) 453.05
Enterprise Value (mil) 85,071.97
Market risk premium 4.60%
Cost of Equity 7.02%
Cost of Debt 4.28%
WACC 6.75%