ZTS
Zoetis Inc
Price:  
174.06 
USD
Volume:  
1,999,464.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Zoetis Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Zoetis Inc (ZTS) is 132.20 USD. This Zoetis valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.06 USD, the upside of Zoetis Inc is %.

The range of the Intrinsic Value is 82.11 - 332.21 USD

174.06 USD
Stock Price
132.20 USD
Intrinsic Value
Intrinsic Value Details

Zoetis Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 82.11 - 332.21 132.20 -24.0%
DCF (Growth 10y) 95.28 - 359.09 148.69 -14.6%
DCF (EBITDA 5y) 70.84 - 136.32 87.84 -49.5%
DCF (EBITDA 10y) 86.93 - 168.39 109.98 -36.8%
Fair Value 55.74 - 55.74 55.74 -67.98%
P/E 134.90 - 180.10 161.59 -7.2%
EV/EBITDA 50.64 - 190.84 116.05 -33.3%
EPV 40.22 - 67.48 53.85 -69.1%
DDM - Stable 44.43 - 211.81 128.12 -26.4%
DDM - Multi 64.77 - 238.64 101.72 -41.6%

Zoetis Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 79,536.72
Beta 1.52
Outstanding shares (mil) 456.95
Enterprise Value (mil) 84,149.72
Market risk premium 4.60%
Cost of Equity 9.23%
Cost of Debt 4.34%
WACC 8.79%