investorscraft@gmail.com

Intrinsic Value of Zoetis Inc. (ZTS)

Previous Close$154.96
Intrinsic Value
Upside potential
Previous Close
$154.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount