As of 2024-12-12, the Intrinsic Value of Zoetis Inc (ZTS) is
217.47 USD. This Zoetis valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 177.17 USD, the upside of Zoetis Inc is
22.70%.
The range of the Intrinsic Value is 133.69 - 583.92 USD
217.47 USD
Intrinsic Value
Zoetis Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
133.69 - 583.92 |
217.47 |
22.7% |
| DCF (Growth 10y) |
158.88 - 641.66 |
249.26 |
40.7% |
| DCF (EBITDA 5y) |
77.11 - 137.88 |
88.55 |
-50.0% |
| DCF (EBITDA 10y) |
105.08 - 177.71 |
121.23 |
-31.6% |
| Fair Value |
57.37 - 57.37 |
57.37 |
-67.62% |
| P/E |
116.89 - 185.29 |
152.72 |
-13.8% |
| EV/EBITDA |
47.39 - 174.10 |
108.24 |
-38.9% |
| EPV |
59.02 - 84.40 |
71.71 |
-59.5% |
| DDM - Stable |
67.10 - 344.51 |
205.81 |
16.2% |
| DDM - Multi |
109.56 - 423.79 |
172.55 |
-2.6% |
Zoetis Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
79,933.79 |
| Beta |
0.46 |
| Outstanding shares (mil) |
451.17 |
| Enterprise Value (mil) |
84,797.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.01% |
| Cost of Debt |
4.28% |
| WACC |
6.74% |