|
Market Closed -
Xetra
11:35:54 2026-09-08 EDT
|
5-day change | 1st Jan Change | ||
| 63.68 EUR | -0.69% |
|
-3.57% | -40.65% |
| 08-25 | TD Cowen Adjusts Price Target on Zoetis to $94 From $104 | MT |
| 08-20 | Stifel Adjusts Price Target on Zoetis to $80 From $85, Maintains Hold Rating | MT |
Company Valuation: Zoetis Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 115,457 | 68,303 | 90,615 | 73,508 | 55,448 | 31,326 | - | - |
| Change | - | -40.84% | 32.67% | -18.88% | -24.57% | -43.5% | - | - |
| Enterprise Value (EV) 1 | 118,564 | 72,626 | 95,138 | 78,091 | 62,178 | 38,447 | 37,705 | 37,035 |
| Change | - | -38.75% | 31% | -17.92% | -20.38% | -38.17% | -1.93% | -1.78% |
| P/E | 57.1x | 32.6x | 38.9x | 29.8x | 20.9x | 13.1x | 12.3x | 11.1x |
| PBR | 25.4x | 15.4x | 18.1x | 15.3x | 16.1x | 9.2x | 7.35x | 6.01x |
| PEG | - | 6.33x | 3x | 3.78x | 2.1x | -1.92x | 1.98x | 1x |
| Capitalization / Revenue | 14.8x | 8.45x | 10.6x | 7.94x | 5.86x | 3.39x | 3.31x | 3.18x |
| EV / Revenue | 15.2x | 8.99x | 11.1x | 8.44x | 6.57x | 4.16x | 3.99x | 3.75x |
| EV / EBITDA | 34.5x | 20.4x | 25.6x | 19.3x | 14.7x | 9.88x | 9.3x | 8.74x |
| EV / EBIT | 39.7x | 23.5x | 29.4x | 22.1x | 16.6x | 11.2x | 10.6x | 9.83x |
| EV / FCF | 68.3x | 54.8x | 58.7x | 34x | 27.2x | 16.2x | 13.4x | 12.6x |
| FCF Yield | 1.46% | 1.83% | 1.7% | 2.94% | 3.67% | 6.18% | 7.47% | 7.91% |
| Dividend per Share 2 | 1.075 | 1.35 | 1.557 | 1.796 | 2.03 | 2.118 | 2.26 | 2.453 |
| Rate of return | 0.44% | 0.92% | 0.79% | 1.1% | 1.61% | 2.88% | 3.07% | 3.33% |
| EPS 2 | 4.27 | 4.49 | 5.07 | 5.47 | 6.02 | 5.61 | 5.958 | 6.598 |
| Distribution rate | 25.2% | 30.1% | 30.7% | 32.8% | 33.7% | 37.8% | 37.9% | 37.2% |
| Net sales 1 | 7,776 | 8,080 | 8,544 | 9,256 | 9,467 | 9,234 | 9,460 | 9,863 |
| EBITDA 1 | 3,434 | 3,561 | 3,722 | 4,036 | 4,240 | 3,891 | 4,055 | 4,237 |
| EBIT 1 | 2,986 | 3,096 | 3,231 | 3,539 | 3,753 | 3,424 | 3,563 | 3,767 |
| Net income 1 | 2,037 | 2,114 | 2,344 | 2,486 | 2,673 | 2,361 | 2,382 | 2,527 |
| Net Debt 1 | 3,107 | 4,323 | 4,523 | 4,583 | 6,730 | 7,121 | 6,379 | 5,709 |
| Reference price 2 | 244.03 | 146.55 | 197.37 | 162.93 | 125.82 | 73.56 | 73.56 | 73.56 |
| Nbr of stocks (in thousands) | 473,126 | 466,072 | 459,114 | 451,165 | 440,693 | 413,224 | - | - |
| Announcement Date | 2/15/22 | 2/14/23 | 2/13/24 | 2/13/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.51x | 4.16x | 9.88x | 2.79% | 31.33B | |
| 177.54x | 2.97x | 15.02x | -.--% | 12.24B | |
| 13.68x | 1.12x | 5.53x | 3.25% | 3.96B | |
| 15.41x | 1.78x | 8.75x | 0.55% | 3.06B | |
| 55.14x | - | - | 0.65% | 2B | |
| 33.59x | 3.81x | 13.65x | -.--% | 1.88B | |
| 12.42x | 1.34x | 8.1x | 1.25% | 1.55B | |
| 19.69x | 2.35x | 12.26x | 1.65% | 1.23B | |
| 35.2x | - | - | 0.43% | 1.07B | |
| Average | 41.80x | 2.51x | 10.46x | 1.17% | 6.48B | |
| Weighted average by Cap. | 50.63x | 3.42x | 10.78x | 1.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ZTS Stock
- ZOE Stock
- Valuation Zoetis Inc.
Select your edition
All financial news and data tailored to specific country editions
