Zillow Group, Inc. Class A
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-91.8% vs price
Base Case (Median)
-70.9% vs price
Bull Case (75th pct.)
-47.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $0.70 | -98.0% | High (40%) |
| PE Comparable | $3.58 | -89.6% | Medium (25%) |
| Growth Trajectory DCF | $41.41 | 20.7% | Medium (20%) |
| Graham Number | $10.00 | -70.9% | Low (10%) |
| EV/EBITDA | $13.89 | -59.5% | Medium (20%) |
| EV/FCF | $21.91 | -36.2% | Medium (20%) |
| Earnings Power Value | $2.06 | -94.0% | Medium (50%) |
Based on 7 out of 8 methods, ZG appears overvalued at the current price of $34.32. The base case fair value of $10.00 implies 70.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.