Fair value (multi-method)
Four independent methods triangulate what ZTS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$216.65
Method range
$15.66 – $216.65
median $155.02
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $216.65 | +192.02% |
| Exit multiple | $206.21 | +177.95% |
| Analyst target | $103.83 | +39.95% |
| Graham number | $15.66 | -78.89% |
- Forward DCF$216.65
- Exit multiple$206.21
- Analyst target$103.83
- Graham number$15.66
Stock price
$74.19
FCF / share (TTM)
$0.69
3Y FCF CAGR
9.0%
Fair value @ hist. growth
$19.74
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
26.6%
per year over your projection horizon
Margin of safety -275.9% vs hist-growth DCF
Historical 3Y CAGR
9.0%
Your model implies
26.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 9% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.4% | 22.5% | 21.3% | 20.0% | 18.5% | 16.8% |
| 7.4% | 25.5% | 24.6% | 23.5% | 22.3% | 21.0% |
| 8.4% | 28.3% | 27.5% | 26.6% | 25.6% | 24.6% |
| 9.4% | 30.9% | 30.2% | 29.4% | 28.6% | 27.7% |
| 10.4% | 33.3% | 32.7% | 32.0% | 31.3% | 30.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
7.18
Demanding vs growth
Net debt
$7.18B
Total debt − cash
Beta
0.75
Vs market benchmark
Frequently asked questions
Zoetis (ZTS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.