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)
$199.31
Method range
$15.66 – $206.52
median $162.51
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 | $199.31 | +150.89% |
| Exit multiple | $206.52 | +159.97% |
| Analyst target | $125.71 | +58.25% |
| Graham number | $15.66 | -80.28% |
- Forward DCF$199.31
- Exit multiple$206.52
- Analyst target$125.71
- Graham number$15.66
Stock price
$79.44
FCF / share (TTM)
$0.69
3Y FCF CAGR
9.0%
Fair value @ hist. growth
$18.21
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
28.9%
per year over your projection horizon
Margin of safety -336.3% vs hist-growth DCF
Historical 3Y CAGR
9.0%
Your model implies
28.9%
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% |
|---|---|---|---|---|---|
| 6.9% | 24.8% | 23.7% | 22.5% | 21.2% | 19.7% |
| 7.9% | 27.8% | 26.9% | 25.9% | 24.8% | 23.6% |
| 8.9% | 30.5% | 29.7% | 28.9% | 27.9% | 26.9% |
| 9.9% | 33.0% | 32.3% | 31.6% | 30.8% | 29.9% |
| 10.9% | 35.4% | 34.8% | 34.1% | 33.4% | 32.7% |
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
7.16
Demanding vs growth
Net debt
$7.2B
Total debt − cash
Beta
0.86
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