US · ZD
Ziff Davis, Inc.
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- New York City, NY 10011
- Website
- ziffdavis.com
Price · as of 2025-12-31
$46.10
Market cap 1.07B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $115.96 | +151.54% |
| Intrinsic Value(DCF) | $24.40 | -47.07% |
| Graham-Dodd Method(GD) | $9.34 | -79.74% |
| Graham Formula(GF) | $13.38 | -70.99% |
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 | $22.30 | $49.52 | $30.86 | $12.26 | $90.36 |
| 2012 | $28.63 | $51.96 | $50.67 | $4.20 | $53.47 |
| 2013 | $40.49 | $66.08 | $162.08 | $2.41 | $109.96 |
| 2014 | $53.94 | $70.95 | $258.06 | $0.68 | $60.22 |
| 2015 | $47.29 | $66.20 | $207.94 | $0.00 | $77.56 |
| 2016 | $70.40 | $78.59 | $251.47 | $0.00 | $90.85 |
| 2017 | $70.76 | $99.12 | $491.26 | $0.00 | $101.73 |
| 2018 | $72.89 | $93.42 | $225.09 | $0.00 | $42.36 |
| 2019 | $79.28 | $102.11 | $203.10 | $2.38 | $97.08 |
| 2020 | $104.29 | $102.75 | $12.65 | $9.49 | $0.00 |
| 2021 | $94.87 | $180.78 | $15.43 | $63.62 | $317.82 |
| 2022 | $73.81 | $127.18 | $17.01 | $13.20 | $8.70 |
| 2023 | $66.77 | $117.48 | $16.46 | $11.95 | $5.56 |
| 2024 | $40.85 | $104.39 | $13.66 | $12.28 | $15.33 |
| 2025 | $28.01 | $115.96 | $22.01 | $9.34 | $13.38 |
AI valuation
Our deep-learning model estimates Ziff Davis, Inc.'s (ZD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $115.96
- Current price
- $46.10
- AI upside
- +151.54%
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
$24.40
-47.07% upside
Graham-Dodd
$9.34
-79.74% upside
Graham Formula
$13.38
-70.99% 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 |
| ZD | Ziff Davis, Inc. | $46.10 | 1.07B | +152% | -47% | -80% | -71% | 10.81 | 0.65 | 0.79 | 3.84 | — | -5.79 | 70.01% | 14.05% | 3.26% | 5.96% | 6.53% | 2.88% | 0.41 | 7.87 | 1.27 | 1.19 | 0.34 | -1901.00% | 354.00% | 148.00% | 25.08% | 0.38 | 14.17% | 0.00% | 0.00% | 39.37% | 6.17 | 4.37 | 0.87 | 1.55 |
| AMC | AMC Entertainment Holding… | $1.16 | 614.28M | +1,531% | +306% | — | — | -0.92 | -0.31 | 0.12 | -44.38 | -5.77 | -0.13 | 74.96% | 38.12% | -13.04% | 34.60% | 48.15% | -7.78% | -2.17 | 3.49 | 0.41 | 0.33 | -38.31 | 1604.00% | 457.00% | 2349.00% | -62.57% | -0.07 | -9.53% | 0.00% | 0.00% | 676.38% | 2.31 | -11.68 | 0.88 | -0.32 |
| CMPR | Cimpress plc | $73.05 | 1.8B | +77% | -65% | — | -91% | 125.99 | -2.78 | 0.48 | 8.75 | — | -1.03 | 47.53% | 6.65% | 0.44% | -2.27% | 9.77% | 0.67% | -2.93 | 1.96 | 0.66 | 0.40 | 4.17 | -9098.00% | 338.00% | -5100.00% | 8.95% | 0.39 | 15.64% | 0.00% | 0.00% | 7.60% | 13.67 | 21.33 | 0.91 | 2.50 |
| CRTO | Criteo S.A. | $17.87 | 914.08M | +343% | -32% | +43% | +35% | 6.39 | 0.83 | 0.49 | 2.22 | 16.19 | 2.07 | 53.96% | 10.42% | 7.43% | 13.59% | 16.78% | 6.69% | 0.13 | 116.21 | 1.27 | 1.21 | -0.58 | 3947.00% | 60.00% | 1580.00% | 21.84% | 0.37 | 23.52% | 0.00% | 0.00% | 16.88% | 3.65 | 3.55 | 0.38 | 2.28 |
| FUBO | fuboTV Inc. | $1.17 | 412.68M | +2,109% | +4,557,058% | — | — | -5.72 | 5.18 | 0.63 | -10.85 | — | -1.84 | 12.57% | -12.08% | -10.61% | -72.28% | -43.24% | -15.39% | 1.93 | -9.40 | 0.53 | 0.45 | -1.91 | -4808.00% | 1861.00% | -4666.00% | -9.38% | -0.15 | -21.02% | 0.00% | 0.00% | 0.00% | -6.29 | -12.94 | 0.76 | -1.30 |
| IAS | Integral Ad Science Holdi… | $10.34 | 1.74B | — | — | -69% | -56% | — | — | — | — | — | — | 78.50% | 11.39% | 7.13% | 3.94% | 4.26% | 3.23% | 0.06 | 11.27 | 3.02 | 2.58 | -0.21 | 41339.00% | 1175.00% | -2096.00% | — | 1.40 | 7.94% | — | 0.00% | — | — | — | — | — |
| IDT | IDT Corporation | $50.95 | 1.28B | +47% | -50% | -55% | -39% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| MNTN | MNTN Inc. | $9.76 | 714.66M | +236% | +61% | -96% | — | -769.98 | 16.18 | 17.06 | -1791.21 | — | 22.16 | 76.29% | 8.29% | -2.22% | -6.49% | -43.56% | -2.08% | 0.00 | 6.90 | 4.18 | 3.97 | 79.46 | -7977.00% | 2860.00% | 7323.00% | 1.14% | 0.82 | -254.74% | 0.00% | 0.00% | 3.80% | 197.05 | 83.90 | 16.33 | 41.61 |
| OPRA | Opera Limited | $16.04 | 1.44B | +134% | +10% | -75% | +62% | 15.17 | 1.59 | 3.11 | 12.01 | — | 3.64 | 72.42% | 19.20% | 16.80% | 10.58% | 9.13% | 9.52% | 0.01 | 174.08 | 2.29 | 2.22 | -1.02 | -4675.00% | 2112.00% | -260.00% | 4.98% | 1.04 | 8.96% | 2.51% | 38.00% | 4.78% | 14.91 | 18.49 | 2.86 | 9.36 |
| STGW | Stagwell Inc. | $4.82 | 1.22B | +2,922% | +1,030% | — | -92% | 27.59 | 2.08 | 0.24 | 6.22 | 1.65 | -0.34 | 35.13% | 4.68% | 0.08% | 7.28% | 4.86% | 0.65% | 5.00 | 1.44 | 0.83 | 0.75 | 4.28 | 167273.00% | 1243.00% | 13022.00% | 12.86% | 0.10 | 4.95% | 0.00% | 0.00% | 15.67% | 16.67 | 24.97 | 0.78 | 0.91 |
| TV | Grupo Televisa, S.A.B. | $2.95 | 1.58B | +266% | -21% | +12% | — | -2.37 | 0.19 | 0.32 | 4.38 | -178.22 | 0.29 | 33.96% | -4.53% | -13.24% | -7.50% | -1.63% | -3.23% | 1.06 | -0.35 | 2.49 | 1.97 | 3.38 | 133.00% | -598.00% | -169506.00% | 111.55% | 1.18 | 12.71% | 5.18% | -12.30% | 13.36% | -28.57 | 3.67 | 1.29 | 1.11 |
About Ziff Davis, Inc.
Ziff Davis, Inc., together with its subsidiaries, provides internet information and services in the United States, Canada, Ireland, and internationally. It operates in two segments, Digital Media, and Cybersecurity and Martech. The Digital Media segment operates a portfolio of web properties and apps, which include IGN, RetailMeNot, Mashable, PCMag, Humble Bundle, Speedtest, Offers, Black Friday, MedPageToday, Everyday Health, BabyCenter, and What to Expect, among others in the technology, shopping, entertainment, and health and wellness markets. The Cybersecurity and Martech segment offers cloud-based subscription services to consumers and businesses, including cybersecurity, privacy, and marketing technology. The company was formerly known as j2 Global, Inc. and changed its name to Ziff Davis, Inc. in October 2021. Ziff Davis, Inc. was incorporated in 2014 and is headquartered in New York, New York.
- CEO
- Vivek R. Shah
- Employees
- 3.8K
- Beta
- 1.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($24.40 ÷ $46.10) − 1 = -47.07% (DCF, example).