EN DE

Zoetis Inc (ZTS) Fair Value & Analysis

Healthcare · US · Market cap $31.7B

ZI Zoetis Inc logo Zoetis Inc ZTS · US
Price$77.29
Fair Value$104.88
Upside+35.7%
Quality79/100
Watch Zoetis Inc for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 26% below our fair value of $104.88
Healthy Growth (revenue 5y +7.2 %/yr)
Highly profitable · 28.0% net margin
Ranks above peers (9/15)

Risks

!High debt · generates free cash flow
!Weak on future: 15 out of 100
Healthy Growth (revenue 5y +7.2 %/yr)
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 $58.90 – $160.05 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 13 days ago

Fair value updated Aug 13, 2026, revised from $106.89 to $104.88 (−1.9%) since Jul 12, 2026. Share price +2.6% over the past month.

A strong business, trading 26% below our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track Zoetis Inc and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card.

What matters now

  • The rarer combination: high quality (79/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The model range is unusually wide ($58.90 to $160.05). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$235.43 $71.86 Fair Value $104.88 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $71.86 – $235.43 · fair‑value band $58.90 – $160.05 · the $77.29 price screens below the $104.88 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Zoetis Inc (ZTS) currently trades at $77.29, while our model-based Fair Value estimate is $104.88, implying the stock looks roughly 35.7% undervalued today. The Quality Score stands at 79/100 (high 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 Aug 13, 2026

Our scenario range runs from $58.90 (bear case) to $160.05 (bull case); at $77.29, 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 36%, 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $46.67 $76.79 $119.86 80
Residual Income $45.46 $79.91 $1,981 76
Rev-Margin DCF $34.87 $63.19 $95.73 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 $34.87 $62.86 $98.16 39
5Y EBITDA Exit $64.66 $118.45 $181.13 41
5Y P/E Exit $66.35 $121.60 $179.49 38
10Y Revenue Exit $36.73 $63.17 $97.95 36
10Y EBITDA Exit $57.15 $101.71 $161.13 37
10Y P/E Exit $58.22 $103.90 $159.88 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 $105.20 $140.27 $175.34 63
P/S Multiple $59.28 $79.04 $98.80 58
P/B Multiple $26.82 $35.75 $44.69 55
EV/EBIT $93.34 $129.81 $166.27 53
EV/EBITDA $86.23 $120.33 $154.43 54
EV/Revenue $31.37 $51.69 $72.02 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 $34.87 $63.19 $95.73 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 $86.18 $123.12 $160.05 68

Widest divergence: Growth Earnings ($123.12) versus Asset-Based ($5.32). Highest evidence: Growth DCF (80).

Notify me when ZTS reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 13.0 as of Jun 6, 2026
P/S ratio 3.32 TTM
Dividend yield 2.6% payout 33.2%
Net margin 28.0% TTM
Return on equity 67.8% TTM
Return on assets 15.5% TTM
More key figures
Profitability
Operating margin 36.6% TTM
EPS (TTM) $6.10
Growth
Revenue (TTM) $9.5B TTM
Revenue growth (YoY) +2.9% 3y avg +5.4%
EPS growth (YoY) +6.0%
Balance sheet & cash flow
Free cash flow $2.3B FY2025
Net debt $7.2B FY2025 · ≈ 3.1 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 79/100

Of which business quality 74 · Market factors (momentum, volatility) 26

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 63
Calm price path (market factor)
Momentum 15
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.4%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.2%
Avg. revenue growth/yr (16Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.0%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+14.6% (12.0 + 2.6)
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
Character of growth · EPS growth decomposed (2014-2025) +18.9 % p.a.
Revenue per share +8.5 pp

of which total revenue +7.3 pp · buybacks/dilution +1.2 pp

EBIT margin +4.9 pp
Tax rate +1.9 pp
Residual (interest, one-offs) +3.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

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 · 633 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 79 · Top 25%
Fair Value upside +36% · 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) 2.6% · Above median
Debt / equity 2.72× · Higher than 75% of peers

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

P/E (TTM) 13.0× · 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE81 · sector 3
FUTURE15 · sector 21
PAST100 · sector 22
HEALTH0 · sector 97
DIVIDEND53 · sector 29

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

Similar stocks

10 more Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Merck KGaA MRK €140.00 €106.48 -24%
Takeda Pharmaceutical Company TAK $17.41 $11.29 -35%
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.76 ¥25.94 -52%
Galderma Group GALD CHF 178.55 CHF 55.07 -69%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,944 ₹989.50 -49%
Haleon plc HLN $9.80 $7.62 -22%
Teva Pharmaceutical Industries Limited TEVA $36.74 $15.37 -58%
Sandoz Group SDZ CHF 72.64 CHF 48.68 -33%
Hansoh Pharmaceutical Group 3692 HK$33.50 HK$16.14 -52%
Divi's Laboratories Limited DIVISLAB ₹8,525 ₹1,228 -86%

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

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Zoetis Inc (ZTS) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $104.88 versus a price of $77.29, about +36% (undervalued).
What is the fair value of ZTS?
Our model-based fair value for Zoetis Inc is $104.88 (as of Aug 13, 2026), built from audited fundamentals. The current price: $77.29.
What is the quality score of ZTS?
Zoetis Inc has a Quality Score of 79/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they 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 Aug 13, 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 Aug 13, 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.