What Is ZTS Fair Value?
Zoetis (ZTS) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Zoetis (ZTS) has a composite fair value estimate of $55.85 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $74.30, suggesting the stock is overvalued by 24.8%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$55.85
vs. current price of $74.30(-24.8%)
How Is ZTS Fair Value Calculated?
Four independent models estimate what ZTS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
ZTS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$66.15
-11.0%Fair Value
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$32.91
-55.7%Overvalued
Inputs used
ZTS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$32.59
-56.1%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$62.09
-16.4%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $74.30 is 11.0% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.06B | $1.91B |
| Year 2 | $2.10B | $1.82B |
| Year 3 | $2.14B | $1.72B |
| Year 4 | $2.18B | $1.63B |
| Year 5 | $2.23B | $1.55B |
| Year 6 | $2.27B | $1.47B |
| Year 7 | $2.32B | $1.40B |
| Year 8 | $2.36B | $1.33B |
| Year 9 | $2.41B | $1.26B |
| Year 10 | $2.46B | $1.19B |
| Terminal Value | $50.40B | $24.46B |
What Are ZTS's Key Financial Metrics?
Earnings & Growth
Current Price
$74.30
EPS (TTM)
$6.08
Forward P/E
11.4
Profit Margin
27.7%
Cash & Balance Sheet
Free Cash Flow
2B
EBITDA
4.1B
Book Value
$7.60
Total Debt
9.3B
What Do Analysts Say About ZTS?
Low
$80.00
Average
$94.86
High
$155.00
Upside
+27.7%
ZTS Fair Value FAQ
What is the fair value of ZTS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), ZTS's estimated fair value is $55.85. The stock is currently trading at $74.30, which makes it overvalued by our analysis.
How is ZTS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is ZTS overvalued or undervalued?
Based on our analysis, ZTS is overvalued. The current price of $74.30 is 24.8% above our estimated fair value of $55.85.
What do Wall Street analysts say about ZTS?
14 analysts cover Zoetis with a consensus rating of "Buy." The average price target is $94.86, ranging from $80.00 to $155.00. This implies 27.7% upside from the current price.