Previous Close | $154.96 |
Intrinsic Value | $41.63 |
Upside potential | -73% |
Data is not available at this time.
Zoetis Inc. is a global leader in animal health, specializing in the discovery, development, manufacture, and commercialization of medicines, vaccines, diagnostics, and other health solutions for livestock and companion animals. The company operates in a highly specialized and growing sector, benefiting from increasing pet ownership, rising demand for protein, and advancements in veterinary care. Zoetis generates revenue through a diversified portfolio of pharmaceuticals, vaccines, and diagnostic products, with a strong presence in both developed and emerging markets. Its market leadership is reinforced by a robust R&D pipeline, strategic acquisitions, and deep relationships with veterinarians and livestock producers. The company’s focus on innovation and premiumization allows it to command pricing power and maintain competitive differentiation in a fragmented industry. Zoetis’s global footprint and brand recognition position it as a key player in addressing the evolving needs of animal health, supported by long-term trends such as zoonotic disease prevention and precision livestock farming.
Zoetis reported revenue of $9.26 billion for FY 2024, reflecting steady growth driven by strong demand across its product portfolio. Net income stood at $2.49 billion, with diluted EPS of $5.47, underscoring robust profitability. Operating cash flow of $2.95 billion highlights efficient operations, while capital expenditures of $655 million indicate disciplined reinvestment in capacity and innovation. The company’s margins remain industry-leading, supported by pricing power and operational leverage.
Zoetis demonstrates strong earnings power, with consistent profitability and high returns on invested capital. The company’s ability to generate substantial operating cash flow relative to net income reflects efficient working capital management. Its capital allocation strategy balances reinvestment in R&D and acquisitions with shareholder returns, ensuring sustainable growth. The high EPS further underscores effective capital deployment and earnings retention.
Zoetis maintains a solid balance sheet, with $1.99 billion in cash and equivalents providing liquidity. Total debt of $6.74 billion is manageable given the company’s strong cash flow generation and low leverage ratio. The financial structure supports ongoing investments and strategic flexibility, with no immediate refinancing risks. The company’s credit profile remains investment-grade, reflecting stability and prudent financial management.
Zoetis has delivered consistent revenue and earnings growth, driven by product innovation and geographic expansion. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.73, supported by strong cash flow. Growth initiatives, including pipeline advancements and market penetration, are expected to sustain mid-single-digit revenue growth, complemented by margin expansion opportunities in high-growth segments.
Zoetis trades at a premium valuation, reflecting its market leadership, durable growth profile, and high margins. Investors price in expectations of sustained innovation and market share gains, particularly in companion animal health. The stock’s performance is closely tied to execution on R&D and commercialization, with long-term upside tied to emerging markets and biologics adoption.
Zoetis’s strategic advantages include its leading market position, diversified portfolio, and strong R&D capabilities. The company is well-positioned to capitalize on long-term industry trends, such as premiumization in pet care and livestock productivity. Near-term challenges include input cost inflation and competitive pressures, but Zoetis’s scale and innovation pipeline provide resilience. The outlook remains positive, with growth expected across all key segments.
10-K, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |