What Is ZTS Fair Value?
Zoetis (ZTS) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Zoetis (ZTS) has a composite fair value estimate of $76.44 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $74.53, suggesting the stock is fair value by 2.6%.
Data as of July 16, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$76.44
vs. current price of $74.53(+2.6%)
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 →
$106.61
+43.0%Undervalued
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 →
$44.59
-40.2%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 →
$34.79
-53.3%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.
$68.64
-7.9%Fair Value
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 $74.53 is 43.0% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.15B | $2.00B |
| Year 2 | $2.31B | $2.00B |
| Year 3 | $2.48B | $2.00B |
| Year 4 | $2.67B | $1.99B |
| Year 5 | $2.86B | $1.99B |
| Year 6 | $3.07B | $1.99B |
| Year 7 | $3.30B | $1.98B |
| Year 8 | $3.54B | $1.98B |
| Year 9 | $3.81B | $1.98B |
| Year 10 | $4.09B | $1.97B |
| Terminal Value | $82.89B | $40.02B |
What Are ZTS's Key Financial Metrics?
Earnings & Growth
Current Price
$74.53
EPS (TTM)
$6.14
Forward P/E
10.1
Profit Margin
28.0%
Cash & Balance Sheet
Free Cash Flow
1.8B
EBITDA
4.1B
Book Value
$7.84
Total Debt
9.3B
What Do Analysts Say About ZTS?
Low
$80.00
Average
$114.76
High
$160.00
Upside
+54.0%
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 $76.44. The stock is currently trading at $74.53, which makes it fair value 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 fair value. The current price of $74.53 is 2.6% below our estimated fair value of $76.44.
What do Wall Street analysts say about ZTS?
17 analysts cover Zoetis with a consensus rating of "Buy." The average price target is $114.76, ranging from $80.00 to $160.00. This implies 54.0% upside from the current price.