investorscraft@gmail.com

Intrinsic ValueZoetis Inc. (0M3Q.L)

Previous Close£123.20
Intrinsic Value
Upside potential
Previous Close
£123.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zoetis Inc. is a global leader in animal health, specializing in the discovery, development, and commercialization of medicines, vaccines, and diagnostic products for both livestock and companion animals. The company operates in a highly specialized niche within the healthcare sector, catering to veterinarians, livestock producers, and retail outlets. Its diversified product portfolio includes vaccines, anti-infectives, parasiticides, dermatology treatments, and diagnostic tools, ensuring a broad revenue base across multiple species and geographies. Zoetis maintains a strong market position due to its extensive R&D capabilities, global distribution network, and trusted brand reputation. The company’s focus on innovation and precision animal health solutions allows it to address evolving industry needs, such as disease prevention and productivity enhancement in livestock, as well as advanced care for pets. With a balanced mix of pharmaceutical and non-pharmaceutical offerings, Zoetis is well-positioned to capitalize on the growing demand for animal health products driven by rising pet ownership and increasing livestock production efficiencies worldwide.

Revenue Profitability And Efficiency

Zoetis reported revenue of $9.26 billion, with net income reaching $2.49 billion, reflecting strong profitability. The company’s diluted EPS of $5.47 underscores its earnings efficiency, supported by robust operating cash flow of $2.95 billion. Capital expenditures of $655 million indicate ongoing investments in production and innovation, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 26.9%. Efficient capital allocation is evident from its ability to generate substantial operating cash flow while maintaining disciplined investments in R&D and infrastructure, ensuring long-term competitiveness.

Balance Sheet And Financial Health

Zoetis holds $1.99 billion in cash and equivalents, providing liquidity against total debt of $6.74 billion. The balance sheet reflects a manageable leverage position, supported by consistent cash flow generation, ensuring financial flexibility for strategic initiatives and shareholder returns.

Growth Trends And Dividend Policy

Zoetis has shown steady growth, driven by increasing global demand for animal health products. The company’s dividend policy, with a payout of $1.864 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for reinvestment in high-return opportunities.

Valuation And Market Expectations

With a market capitalization of $72.1 billion and a beta of 0.943, Zoetis is valued as a stable, low-volatility investment in the healthcare sector. The market appears to price in continued growth, supported by its leadership position and expanding product pipeline.

Strategic Advantages And Outlook

Zoetis benefits from its diversified product portfolio, strong R&D pipeline, and global distribution network. The outlook remains positive, with growth expected from increasing pet adoption, livestock productivity demands, and advancements in precision animal health technologies.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount