investorscraft@gmail.com

Intrinsic ValueZillow Group, Inc. Class C (Z)

Previous Close$63.03
Intrinsic Value
Upside potential
Previous Close
$63.03

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

Zillow Group, Inc. operates as a leading digital real estate marketplace, connecting buyers, sellers, renters, and agents through its comprehensive platform. The company generates revenue primarily through advertising, Premier Agent services, and its iBuying segment, Zillow Offers, though the latter has been scaled back. Zillow dominates the U.S. online real estate sector with its flagship Zillow and Trulia brands, leveraging data analytics and AI-driven tools to enhance user experience. Its market position is reinforced by strong brand recognition, extensive property listings, and a network of real estate professionals. The company competes in a fragmented industry but maintains a technological edge through innovations like 3D home tours and algorithmic pricing models. Zillow’s ecosystem integrates mortgage, rental, and home improvement services, creating a one-stop-shop for real estate needs. Despite macroeconomic headwinds, its focus on digital transformation and agent partnerships sustains its leadership in the evolving real estate tech landscape.

Revenue Profitability And Efficiency

Zillow reported revenue of $2.24 billion for FY 2024, reflecting growth in its core advertising and services segments. However, the company posted a net loss of $112 million, with diluted EPS of -$0.48, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at $428 million, suggesting efficient working capital management, while capital expenditures of $143 million highlight continued investment in technology and platform enhancements.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by high operational costs, particularly in sales and marketing, though its asset-light model supports scalability. Free cash flow generation, at $285 million after capex, demonstrates improving capital efficiency. Zillow’s focus on high-margin digital services over capital-intensive iBuying has helped stabilize margins, but profitability hinges on further monetization of its user base and cost discipline.

Balance Sheet And Financial Health

Zillow maintains a robust balance sheet with $1.08 billion in cash and equivalents, providing liquidity to navigate market volatility. Total debt stands at $660 million, resulting in a manageable leverage profile. The absence of dividends allows reinvestment in growth initiatives. Strong liquidity and moderate debt levels position the company to weather cyclical downturns while funding strategic investments.

Growth Trends And Dividend Policy

Revenue growth has been driven by digital services, though macroeconomic uncertainty poses risks. Zillow does not pay dividends, prioritizing reinvestment in technology and market expansion. The company’s long-term growth depends on increasing adoption of its integrated real estate solutions and expanding its mortgage and rental offerings, leveraging its vast data assets.

Valuation And Market Expectations

The market values Zillow based on its platform dominance and potential for monetization, rather than near-term profitability. Investors anticipate margin expansion as the company scales its high-margin segments and reduces reliance on lower-return initiatives. Valuation multiples reflect optimism about its tech-driven disruption of traditional real estate transactions.

Strategic Advantages And Outlook

Zillow’s competitive moat lies in its brand, data infrastructure, and network effects. Strategic partnerships with agents and lenders strengthen its ecosystem. While near-term profitability remains uncertain, its focus on innovation and user engagement positions it to capitalize on the digital transformation of real estate. Macroeconomic conditions and housing market trends will be critical to its trajectory.

Sources

10-K filings, investor presentations

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