Valuation models
price $79.72 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused97.91 – 165.60123.9936% undervaluedDCF · Perpetuity growth · 10y103.64 – 173.61130.6139% undervaluedDCF · EBITDA exit · 5y123.61 – 136.01129.6439% undervaluedDCF · EBITDA exit · 10y124.20 – 147.63135.3541% undervaluedP/E · peers154.37 – 297.98205.6061% undervaluedP/E · own history168.87 – 237.02214.5163% undervaluedPEG—65.0823% overvaluedEV/EBITDA · peers113.57 – 206.25147.5846% undervaluedEV/Revenue · peers71.52 – 151.3291.2013% undervaluedEarnings power value40.64 – 69.6852.2053% overvaluedDividend discount38.45 – 91.2356.6441% overvaluedWall St. consensus target—82.003% belowCost of capital (WACC)—7.37%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
123.99
Zoetis closed at $79.72 — undervalued by 36% vs model.
97.91the model's range165.60
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
52.20 – 214.51
Wall St. target
82.00 3% below
Below model, 1y
30 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~5% recent)High profitability (28% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 2.8x)Strong FCF yield (6.9%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.