US · Z
Zillow Group, Inc. Class C
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Seattle, WA 98101
- Website
- zillowgroup.com
Price · as of 2025-12-31
$45.28
Market cap 10.81B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $59.00 | +30.3% |
| Intrinsic Value(DCF) | $19.51 | -56.91% |
| Graham-Dodd Method(GD) | $8.99 | -80.14% |
| Graham Formula(GF) | $2.19 | -95.16% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $1.73 | $2.22 | |||
| 2012 | $2.82 | $5.36 | |||
| 2013 | $3.97 | $0.00 | |||
| 2014 | $2.29 | $0.00 | |||
| 2015 | $23.08 | $46.30 | $31.43 | $0.15 | $0.00 |
| 2016 | $35.30 | $41.40 | $12.31 | $0.00 | $0.00 |
| 2017 | $55.19 | $73.78 | $68.12 | $1.38 | $0.00 |
| 2018 | $38.39 | $43.19 | $23.97 | $3.45 | $0.00 |
| 2019 | $49.35 | $1,144.21 | $2,733.13 | $0.00 | $0.00 |
| 2020 | $150.71 | $91.19 | $28.75 | $8.70 | $22.36 |
| 2021 | $48.10 | $55.91 | $29.96 | $1.31 | $0.00 |
| 2022 | $39.20 | $89.64 | $6.99 | $6.62 | $0.00 |
| 2023 | $57.88 | $49.12 | $10.97 | $3.93 | $0.00 |
| 2024 | $75.56 | $58.47 | $7.73 | $6.26 | $0.00 |
| 2025 | $43.54 | $59.00 | $4.10 | $8.99 | $2.19 |
AI valuation
Our deep-learning model estimates Zillow Group, Inc. Class C's (Z) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $59.00
- Current price
- $45.28
- AI upside
- +30.3%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$19.51
-56.91% upside
Graham-Dodd
$8.99
-80.14% upside
Graham Formula
$2.19
-95.16% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| Z | Zillow Group, Inc. Class … | $45.28 | 10.81B | +30% | -57% | -80% | -95% | 457.98 | 2.16 | 4.08 | 37.45 | — | 5.91 | 74.14% | -1.24% | 0.89% | 0.47% | -0.75% | 0.40% | 0.11 | -1.78 | 3.13 | 2.17 | -0.91 | -11885.00% | 1552.00% | -1754.00% | 2.23% | 0.54 | 5.98% | 0.00% | 0.00% | 6.36% | -305.46 | 41.59 | 3.78 | 8.17 |
| BCE | BCE Inc. | $26.31 | 24.53B | +46% | +12% | -75% | +54% | 5.27 | 1.48 | 1.39 | 4.68 | 0.14 | -4.63 | 43.93% | 43.93% | 25.77% | 32.31% | 15.51% | 8.41% | 1.79 | 6.06 | 0.58 | 0.42 | 2.55 | 366667.00% | 16.00% | 2863.00% | 9.68% | 0.54 | 5.63% | 6.40% | 33.70% | 7.03% | 6.96 | 22.71 | 3.06 | 0.96 |
| NWSA | News Corporation | $24.29 | 13.72B | +73% | -47% | -45% | -11% | 34.70 | 1.90 | 1.97 | 12.15 | 9.91 | 6.74 | 100.00% | 11.31% | 13.96% | 5.68% | 6.88% | 2.98% | 0.34 | 95.60 | 1.84 | 1.52 | 0.38 | 35000.00% | 242.00% | 2076.00% | 4.36% | 0.43 | 7.45% | 1.11% | 38.50% | 11.35% | 17.98 | 23.65 | 2.03 | 2.49 |
| PINS | Pinterest, Inc. | $17.13 | 11.57B | +151% | +4% | -42% | -16% | 28.29 | 2.49 | 2.79 | 27.79 | — | 2.54 | 80.07% | 7.58% | 9.87% | 8.78% | 12.05% | 7.68% | 0.06 | — | 7.64 | 7.44 | -2.05 | -7715.00% | 1579.00% | 3318.00% | 10.61% | 2.76 | 50.44% | 0.00% | 0.00% | 7.86% | 29.98 | 7.66 | 2.27 | 10.90 |
| RCI | Rogers Communications Inc… | $39.93 | 21.57B | +50% | -5% | -23% | +201% | 4.47 | 1.27 | 1.42 | 5.16 | 1.50 | -1.25 | 23.11% | 23.11% | 31.75% | 39.74% | 7.17% | 8.54% | 1.92 | 2.24 | 0.61 | 0.49 | 3.07 | 29781.00% | 529.00% | 5584.00% | 7.63% | 0.39 | 3.71% | 3.39% | 15.20% | 8.30% | 15.16 | 32.35 | 3.50 | 0.62 |
| ROKU | Roku, Inc. | $98.41 | 14.51B | -7% | -27% | -81% | -86% | 163.36 | 5.43 | 3.05 | 38.78 | — | 6.28 | 43.79% | -0.12% | 1.87% | 3.43% | -0.50% | 2.02% | 0.33 | -2.95 | 2.75 | 2.58 | -2.14 | -16629.00% | 1518.00% | 12464.00% | 3.31% | 0.39 | 44.78% | 0.00% | 0.00% | 1.04% | -2309.54 | 27.15 | 2.74 | 6.06 |
| SNAP | Snap Inc. | $5.21 | 8.8B | +433% | -56% | — | — | -19.54 | 3.94 | 1.52 | -63.54 | — | 18.21 | 54.97% | -8.97% | -7.76% | -19.46% | -14.46% | -5.90% | 2.06 | -5.98 | 3.56 | 3.35 | -21.68 | -3571.00% | 1063.00% | 9995.00% | 4.86% | 0.51 | 11.88% | 0.00% | 0.00% | 30.51% | -20.21 | 24.61 | 1.81 | -0.48 |
| TLK | Perusahaan Perseroan (Per… | $21.27 | 21.07B | +49% | -53% | — | -42% | 9.89 | 1.65 | 1.56 | 3.58 | — | 1.88 | 67.94% | 28.68% | 15.74% | 17.02% | 18.89% | 8.07% | 0.54 | 8.26 | 0.82 | 0.66 | 0.56 | -371.00% | 50.00% | 1839.00% | 13.65% | 0.80 | 17.88% | 7.56% | 74.80% | 7.56% | 6.41 | 8.63 | 1.84 | 2.50 |
| TWLO | Twilio Inc. | $120.96 | 18.56B | -14% | -54% | -85% | -96% | 559.83 | 2.42 | 3.74 | 64.60 | — | 7.93 | 48.02% | 3.45% | 0.67% | 0.43% | 1.63% | 0.34% | 0.15 | — | 4.03 | 3.50 | 1.66 | -13182.00% | 1366.00% | 5712.00% | 5.45% | 1.17 | 15.69% | 0.00% | 0.00% | 5.83% | 100.79 | 17.04 | 3.47 | 5.54 |
| VIV | Telefônica Brasil S.A. | $16.91 | 27.02B | +10% | -60% | -73% | -48% | 23.29 | 2.05 | 2.41 | 6.78 | 196.77 | 6.79 | 40.43% | 15.23% | 10.35% | 8.74% | 8.58% | 4.78% | 0.45 | 3.62 | 1.00 | 0.83 | 0.98 | 1183.00% | 462.00% | 461.00% | 7.84% | 0.80 | 12.54% | 1.52% | 35.50% | 4.18% | 18.49 | 14.90 | 2.81 | 2.16 |
| WMG | Warner Music Group Corp. | $28.60 | 14.94B | +16% | -59% | — | -70% | 39.87 | 22.80 | 2.20 | 16.90 | — | -3.56 | 45.85% | 10.35% | 5.44% | 63.52% | 11.86% | 3.90% | 7.12 | 4.36 | 0.66 | 0.45 | 3.66 | -1667.00% | 437.00% | -1552.00% | 3.65% | 0.16 | 12.20% | 2.60% | 103.50% | 2.70% | 27.13 | 34.93 | 2.81 | 1.53 |
About Zillow Group, Inc. Class C
Zillow Group, Inc., a digital real estate company, operates real estate brands on mobile applications and Websites in the United States. The company operates through three segments: Homes; Internet, Media & Technology; and Mortgages. The Homes segment is involved in resale of homes; and title and escrow services to home buyers and sellers, including title search procedures for title insurance policies, escrow, and other closing services. The IMT segment offers premier agent, rentals, and new construction marketplaces, as well as dotloop, display, and other advertising, as well as business software solutions. The Mortgage segment provides home loans; and marketing products including custom quote and connect services. Its portfolio of brands includes Zillow Rentals, Trulia, StreetEasy, Zillow Closing Services, HotPads, and Out East. The company was incorporated in 2004 and is headquartered in Seattle, Washington.
- CEO
- Jeremy Wacksman
- Employees
- 6.82K
- Beta
- 2.02
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($19.51 ÷ $45.28) − 1 = -56.91% (DCF, example).