SweetValueLab
Write for us

Zoetis Inc. — Intrinsic Value & Fair Price

ZTS
NYSEHealthcareDrug Manufacturers - Specialty & GenericCIK 0001555280zoetis.comAbout ZTS
Last close · Oct 16, 202679.32+0.90 (+1.15%)
Market cap$32.8B
Model value · DCF · Perpetuity growth · 5y
125.39
Zoetis closed at $79.32 — undervalued by 37% vs model.
73.57the model's range377.37

DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.

Other models
49.62 – 215.28
Wall St. target
85.00 7% below
Below model, 1y
20 of 20 days

Price and model value

Embed this card

ZTS's close against its model value, as a 420×168 card for your own page. It updates nightly with this site and links back here.

Free to embed; keep the attribution link.
Loading chart…
What the marks mean
Daily close

Dividends

Quarterly · as of Oct 16, 2026
Yield, trailing 12 months
2.63%
Past 2 years
low 0.85%high 3.02%
Dividends per share, a year at a time
$0.95Jul ’21$1.23Jul ’22$1.45Jul ’23$1.67Jul ’24$1.93Jul ’25$2.09TTM
Coverage
—
Raised
12+ years in a row
Growth, 5 yrs
17.1% a year
Last change
+6.0% · Jan 2026
Every payment, with ex-dates · latest $0.53, paid Sep 1, 2026

Research on ZTS

No posts on ZTS yet.
Studied ZTS from its filings? Guest posts are reviewed before they go live.Write about ZTS →

How it is valued

Valued asMature & stable
Low/slowing growth (~5% recent)High profitability (28% net margin)Highly cyclical earningsHigh leverage (D/E 2.7x)Strong FCF yield (7.0%)
What growth the price implies: the reverse DCF

Key figures

FY2025 · chosen for mature companies
P/E
13.2×
EV / EBITDA
9.7×
FCF yield
6.5%
Dividend yield, TTM
2.63%
Beta
0.74
Cost of capital (WACC)
7.54%
Full financials

Analyst actions

third-party, quoted
10-16Goldman Sachs · target74.00
08-25Cantor Fitzgerald · target94.00
08-20Stifel Nicolaus · target80.00
08-06William Blair · “Market Perform” from “Outperform”downgrade
Ratings, targets and estimates

Comparable companies

by business, not by industry label

The weekly

One email a week across every stock we cover: 13F filings, insider trades, earnings and new research. It covers the whole market, not just ZTS. No account.

About Zoetis

Zoetis Inc. stands as a global leader in animal health, focusing on the research, development, manufacturing, and commercialization of veterinary pharmaceuticals, vaccines, and diagnostic tools. Its comprehensive portfolio serves a broad spectrum of species, encompassing both livestock, including cattle, swine, poultry, fish, and sheep, and beloved companion animals such as dogs, cats, and horses. Among its pharmaceutical offerings are various therapeutic agents. This includes vaccines, vital for preventing respiratory, gastrointestinal, and reproductive diseases by stimulating a targeted immune response; anti-infectives that combat or inhibit the proliferation of bacterial, fungal, or protozoal pathogens; and parasiticides aimed at eradicating both internal and external pests such as fleas, ticks, and various worms. Additional pharmaceuticals address areas such as pain management and sedation, anti-emesis, reproductive health, and oncology. The portfolio also features dermatological solutions for allergic skin conditions and atopic dermatitis, alongside medicated feed additives specifically designed for livestock. Beyond therapeutics, Zoetis offers an extensive array of diagnostic solutions. These include portable analysis systems for blood and urine, point-of-care testing devices, specialized instruments and reagents, rapid immunoassay kits, comprehensive reference laboratory services, and blood glucose monitoring equipment. Further extending its reach, the company provides supplementary offerings such as nutritional products, agribusiness support services, biodevices, genetic testing, and innovations in precision animal health. Zoetis distributes its diverse product portfolio to a broad customer base, including veterinary professionals, livestock producers, and retail channels. This distribution occurs directly via its sales representatives and technical specialists, as well as through partnerships with third-party veterinary distributors. Established in 1952, the company maintains its corporate headquarters in Parsippany, New Jersey.

CEO
Kristin C. Peck
Headquarters
Parsippany, NJ
Employees
14,500
IPO
2013-02-01
Full company profile

Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; the formulas are in how we value a stock.