EN DE

Zoetis Inc (ZTS) Fair Value & Analysis

Healthcare · US · Market cap $31.7B

ZI Zoetis Inc logo Zoetis Inc ZTS · US
Price$77.27
Fair Value$106.89
Upside+38.3%
Quality62/100
Watch Zoetis Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 28.0% net margin
High debt · generates free cash flow
2.70% dividend yield
Ranks above peers (9/15)
Wide moat 90/100
Evidence: High Range $60.02 – $153.35 Share as image

Fair value as of: Jul 12, 2026

From 24 valuation models · updated 26 days ago

Fair value updated Jul 12, 2026, revised from $107.06 to $106.89 (−0.2%) since Jun 24, 2026. Share price +1.3% over the past month.

A solid business, screening 38% undervalued on our models.

What matters now

  • Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($60.02 to $153.35) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$235.43 $71.86 Fair Value $106.89 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range $71.86 – $235.43 · fair‑value band $60.02 – $153.35 · the $77.27 price screens below the $106.89 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Zoetis Inc (ZTS) currently trades at $77.27, while our model-based Fair Value estimate is $106.89, implying the stock looks roughly 38.3% undervalued today. We read business quality at 62/100 (solid quality), in the Healthcare sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Zoetis Inc generated revenue of $9.5B at a net margin of 28.0%. Revenue grew 2.9% year over year. It earns a return on equity of 67.8%. Net debt stands at $7.2B. Fundamentals as of Jul 12, 2026

Our scenario range runs from $60.02 (bear case) to $153.35 (bull case); at $77.27, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 54% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at 38%, ZTS screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $46.67 $76.79 $119.86 80
Residual Income $45.46 $79.91 $1,981 76
Rev-Margin DCF $29.96 $54.18 $82.09 74
All 24 models by family
DCF Models
FCF DCF $45.57 $79.51 $131.13 38
Owner Earnings $52.48 $90.23 $147.64 31
5Y Revenue Exit $29.96 $53.71 $83.47 39
5Y EBITDA Exit $60.43 $110.56 $168.91 41
5Y P/E Exit $60.81 $111.27 $164.08 38
10Y Revenue Exit $33.85 $56.83 $86.76 36
10Y EBITDA Exit $54.45 $96.24 $151.82 37
10Y P/E Exit $54.70 $96.74 $148.15 35
Earnings-Based
Graham-Dodd $43.36 $133.16 $176.87 54
Lynch FV $28.70 $41.00 $53.30 50
PEG = 1.0 $28.70 $41.00 $53.30 46
EPV $50.05 $61.07 $70.71 59
Multiples
P/E Multiple $95.64 $127.52 $159.40 63
P/S Multiple $42.34 $56.45 $70.57 58
P/B Multiple $17.88 $23.84 $29.80 55
EV/EBIT $99.78 $138.39 $177.00 53
EV/EBITDA $78.93 $110.59 $142.25 54
EV/Revenue $23.47 $40.40 $57.34 43
Asset-Based
NCAV (Graham) $3.97 $5.32 $7.95 50
Growth DCF
Growth DCF $46.67 $76.79 $119.86 80
Rev-Margin DCF $29.96 $54.18 $82.09 74
Economic Profit
Residual Income $45.46 $79.91 $1,981 76
ROIC Compounder $54.35 $71.70 $91.01 72
Growth Earnings
Growth-Adj P/E $79.13 $113.04 $146.96 68

Widest divergence: Growth Earnings ($113.04) versus Asset-Based ($5.32). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $9.5B
Revenue growth (YoY) +2.9%
Net margin 28.0%
Return on equity 67.8%
Free cash flow $2.3B FY2025
P/E ratio 13.0
More key figures
Operating margin 36.6%
EPS (TTM) $6.10
Dividend yield 2.6%
EPS growth (YoY) +6.0%
Net debt $7.2B FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 74 · Market factors (momentum, volatility) 22

Profitability 83
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 4
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Zoetis Inc. engages in the discovery, development, manufacture, and commercialization of medicines, vaccines, diagnostic products and services, biodevices, genetic tests, and precision animal health solutions for the animal health industry in the United States and internationally.

Full company description

Zoetis Inc. engages in the discovery, development, manufacture, and commercialization of medicines, vaccines, diagnostic products and services, biodevices, genetic tests, and precision animal health solutions for the animal health industry in the United States and internationally. The company commercializes products primarily across companion animals comprising dogs, cats, and horses; and species, including livestock, such as cattle, swine, poultry, fish, and sheep. It also offers parasiticides, vaccines, dermatology, anti-infectives, pain and sedation, other pharmaceutical, and animal health diagnostics. In addition, the company provides animal health diagnostics, including point-of-care diagnostic products, instruments and reagents, rapid immunoassay tests, reference laboratory kits and services, and blood glucose monitors; and other non-pharmaceutical products, which include nutritionals, as well as products and services in biodevices, genetic tests, and precision animal health. It markets its products to veterinarians, livestock producers, and pet owners. The company has collaborated with Blacksmith Medicines, Inc. to discover and develop novel antibiotics for animal health. Zoetis Inc. was incorporated in 2012 and is headquartered in Parsippany, New Jersey.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zoetis Inc reported revenue of $9.5B in FY2025 versus $7.8B in FY2021, a compound +5.0%/yr. Reported net income was $2.7B in FY2025, compounding +7.0%/yr from FY2021.

Growth Quality 84/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$9.5B
Latest YoY
+2.3%
Avg. growth/yr (3Y)
+5.4%
Avg. growth/yr (5Y)
+7.2%
Avg. growth/yr (16Y)
+8.0%
Revenue +5.0%/yr
FY21 $7.8B
FY22 $8.1B
FY23 $8.5B
FY24 $9.3B
FY25 $9.5B
Net income +7.0%/yr
FY21 $2.0B
FY22 $2.1B
FY23 $2.3B
FY24 $2.5B
FY25 $2.7B

Watch ZTS: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Zoetis Inc Fair Value". https://www.fairvalue-calculator.com/stock/ZTS

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Drug Manufacturers - Specialty & Generic · 625 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Top 25%
Fair Value upside +38% · Top 25%
Return on equity (TTM) 68% · Top 25%
Return on assets 16% · Top 25%
Net margin (TTM) 28% · Top 25%
Operating margin (TTM) 37% · Top 25%
Revenue growth 3% · Below median
Dividend yield (TTM) 2.7% · Above median
Debt / equity 2.72× · Higher than 75% of peers

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 12.4× · Cheaper than 75% of peers
P/B 9.51× · Pricier than 75% of peers
P/S (TTM) 3.32× · Pricier than median
P/FCF 13.9× · Pricier than 75% of peers
EV/EBITDA 9.4× · Cheaper than median
PEG 1.81× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 84 · sector 9
FUTURE 15 · sector 20
PAST 100 · sector 23
HEALTH 0 · sector 97
DIVIDEND 54 · sector 35

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare Zoetis Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Zoetis Inc (ZTS) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of $106.89 versus a price of $77.27, about +38% (undervalued).
What is the fair value of ZTS?
Our model-based fair value for Zoetis Inc is $106.89 (as of Jul 12, 2026), built from audited fundamentals. The current price is $77.27.
What is the quality score of ZTS?
Zoetis Inc has a Quality Score of 62/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Zoetis Inc (ZTS)?
Zoetis Inc reported trailing-twelve-month revenue of about $9.5B (latest available figure, as of Jul 12, 2026).
What is the net profit margin of ZTS?
The net profit margin of Zoetis Inc is about 28.0%, meaning it keeps roughly 28.0% of revenue as net income. Based on the latest reported figures.
Does Zoetis Inc pay a dividend?
Zoetis Inc currently shows a dividend yield of about 2.62% relative to its recent price (as of Jul 12, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Zoetis Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.