US · ZETA
Zeta Global Holdings Corp.
- Sector
- Technology · Software - Application
- Headquarters
- New York City, NY 10016
- Website
- zetaglobal.com
Price · as of 2025-12-31
$18.60
Market cap 4.18B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $36.70 | +97.31% |
| Intrinsic Value(DCF) | $112.09 | +502.63% |
| Graham-Dodd Method(GD) | $0.54 | -97.12% |
| Graham Formula(GF) | — | — |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $10.83 | $28.92 | $9.85 | $0.00 | $0.00 |
| 2022 | $10.23 | $28.97 | $29.36 | $0.00 | $0.00 |
| 2023 | $10.20 | $30.68 | $80.47 | $0.00 | $0.00 |
| 2024 | $15.82 | $36.41 | $266.56 | $0.01 | $0.00 |
| 2025 | $17.38 | $36.70 | $237.89 | $0.54 | $0.00 |
AI valuation
Our deep-learning model estimates Zeta Global Holdings Corp.'s (ZETA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $36.70
- Current price
- $18.60
- AI upside
- +97.31%
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
$112.09
+502.63% upside
Graham-Dodd
$0.54
-97.12% upside
Graham Formula
—
— 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 |
| ZETA | Zeta Global Holdings Corp… | $18.60 | 4.18B | +97% | +503% | -97% | — | -122.70 | 4.80 | 2.96 | 95.19 | — | 141.92 | 60.63% | 0.41% | -2.42% | -4.25% | 0.86% | -2.39% | 0.24 | 14.48 | 1.60 | 1.50 | -3.12 | -6316.00% | 2972.00% | 10098.00% | 4.79% | 0.46 | 31.14% | 0.00% | 0.00% | 3.13% | 696.82 | 20.22 | 2.87 | 3.42 |
| CALX | Calix, Inc. | $51.77 | 3.43B | +31% | +110% | -76% | -86% | 198.44 | 4.13 | 3.55 | 61.42 | — | 4.78 | 56.83% | 2.10% | 1.79% | 2.18% | 2.22% | 1.79% | 0.03 | — | 4.24 | 2.99 | -2.27 | -15778.00% | 2026.00% | 12945.00% | 3.26% | 0.83 | 23.37% | 0.00% | 0.00% | 4.96% | 151.80 | 27.58 | 3.19 | 11.80 |
| CLBT | Cellebrite DI Ltd. | $13.34 | 3.26B | +160% | +60% | -78% | -40% | 43.55 | 7.04 | 7.17 | 38.25 | — | 12.04 | 84.20% | 13.98% | 16.47% | 19.10% | -379.09% | 9.61% | 0.05 | — | 1.56 | 1.47 | -1.30 | -12296.00% | 1856.00% | 2811.00% | 4.57% | 0.46 | -1028.08% | 0.00% | 0.00% | 0.00% | 45.08 | 19.24 | 6.30 | 5.38 |
| COMP | Compass, Inc. | $9.75 | 5.47B | +191% | +882% | -100% | — | -98.03 | 7.36 | 0.83 | 72.05 | — | 52.55 | 10.61% | -0.42% | -0.84% | -9.85% | -3.34% | -4.32% | 0.58 | -3.26 | 0.86 | 0.70 | 3.05 | -6774.00% | 2367.00% | 9216.00% | 3.53% | 0.59 | 23.64% | 0.00% | 0.00% | 0.34% | -205.07 | 29.56 | 0.86 | 6.53 |
| GBTG | Global Business Travel Gr… | $5.47 | 2.86B | +421% | +584% | — | — | -27.87 | 3.55 | 1.54 | 20.99 | -24.38 | -5.93 | 60.09% | 4.75% | -5.70% | -11.86% | 5.53% | -3.63% | 1.39 | 1.00 | 1.64 | 1.50 | 4.17 | 11429.00% | 581.00% | 23673.00% | 4.42% | 0.35 | 7.93% | 0.00% | 0.00% | 2.79% | 40.52 | 28.24 | 1.92 | 1.20 |
| NAVN | Navan, Inc. | $9.74 | 2.27B | — | — | — | — | — | — | — | — | — | — | 63.79% | -20.05% | -33.73% | -108.63% | -21.28% | -16.84% | 5.89 | -1.42 | 1.53 | 1.46 | -5.19 | -4552.00% | 3346.00% | -6921.00% | — | -0.11 | -10.16% | — | 0.00% | — | — | — | — | — |
| OS | OneStream, Inc. Class A C… | $23.59 | 4.49B | +72% | +151% | -94% | — | -85.74 | 8.55 | 7.16 | -58.96 | — | 8.81 | 68.66% | -15.75% | -8.36% | -11.29% | 60.48% | -5.44% | 0.03 | — | 2.31 | 2.19 | 11.01 | -7760.00% | 2299.00% | 6338.00% | 2.22% | 0.24 | -61.01% | 0.00% | 0.00% | 3.55% | -38.33 | 38.00 | 6.04 | 6.45 |
| QTWO | Q2 Holdings, Inc. | $48.12 | 3B | +25% | -24% | -86% | -62% | 60.04 | 4.72 | 3.93 | 26.95 | — | 44.25 | 54.05% | 5.74% | 6.54% | 8.82% | 6.92% | 4.05% | 0.52 | 8.44 | 1.02 | 0.81 | -0.19 | -22500.00% | 1412.00% | 5082.00% | 6.23% | 0.37 | 31.03% | 0.00% | 0.00% | 6.76% | 67.95 | 15.93 | 3.90 | 3.13 |
| VIA | Via Transportation, Inc. | $17.18 | 1.33B | +110% | -57% | — | — | -15125.00 | 2321.77 | 3355.60 | -21400.82 | — | 3649.07 | 38.85% | -17.64% | -22.19% | 53.63% | -30.77% | -17.19% | 0.05 | -10.43 | 4.98 | 4.80 | 5.03 | -9990.00% | 2864.00% | -5628.00% | 0.00% | -0.33 | -13.07% | 0.00% | 0.00% | 0.11% | -19018.45 | -44790.29 | 3354.81 | 8298.55 |
| VRNS | Varonis Systems, Inc. | $23.10 | 2.72B | +68% | -53% | — | — | 98.73 | 4.98 | 4.78 | -25.30 | 314.49 | 6.67 | 79.14% | -23.50% | -20.74% | 5.73% | -32.88% | 1.75% | 0.96 | -11.36 | 1.97 | 1.77 | -3.55 | 3140.00% | 1317.00% | 2424.00% | 4.52% | 0.22 | 30.26% | 0.00% | 0.00% | 10.55% | -17.96 | 19.52 | 4.22 | 1.33 |
| WK | Workiva Inc. | $61.58 | 3.46B | +1% | +37% | — | — | -131.77 | -634.36 | 3.90 | 2488.59 | — | -14.74 | 78.47% | -4.80% | -2.96% | 111.07% | 55.10% | -1.83% | -148.61 | -3.32 | 1.57 | 1.44 | 346.93 | -5253.00% | 1975.00% | 6018.00% | 4.00% | 0.19 | -179.14% | 0.00% | 0.00% | 2.73% | -79.28 | 24.38 | 3.80 | 1.53 |
About Zeta Global Holdings Corp.
Zeta Global Holdings Corp. operates an omnichannel data-driven cloud platform that provides enterprises with consumer intelligence and marketing automation software in the United States and internationally. Its Zeta Marketing Platform analyzes billions of structured and unstructured data points to predict consumer intent by leveraging sophisticated machine learning algorithms and the industry's opted-in data set for omnichannel marketing; and Consumer Data platform ingests, analyzes, and distills disparate data points to generate a single view of a consumer, encompassing identity, profile characteristics, behaviors, and purchase intent. It also offers various types of product suites, such as opportunity explorer, and CDP+, which helps in consolidating multiple databases and internal and external data feeds and organize data based on needs and performance metrics. The company was incorporated in 2007 and is headquartered in New York, New York.
- CEO
- David A. Steinberg
- Employees
- 2.19K
- Beta
- 1.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($112.09 ÷ $18.60) − 1 = +502.63% (DCF, example).