Zoetis Inc.
Bear Case (25th pct.)
29.1% vs price
Base Case (Median)
46.2% vs price
Bull Case (75th pct.)
96.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1267.94 | 1637.6% | High (40%) |
| PE Comparable | $135.08 | 85.1% | Medium (25%) |
| Growth Trajectory DCF | $96.73 | 32.6% | Medium (20%) |
| Graham Number | $32.03 | -56.1% | Medium (40%) |
| EV/EBITDA | $91.76 | 25.7% | Medium (20%) |
| EV/FCF | $106.71 | 46.2% | Medium (20%) |
| Earnings Power Value | $152.29 | 108.7% | Medium (50%) |
Based on 7 out of 8 methods, ZTS appears undervalued at the current price of $72.97. The base case fair value of $106.71 implies 46.2% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.