investorscraft@gmail.com

Intrinsic ValueZeta Global Holdings Corp. (ZETA)

Previous Close$18.57
Intrinsic Value
Upside potential
Previous Close
$18.57

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

Zeta Global Holdings Corp. operates in the marketing technology sector, providing an AI-powered customer data platform (CDP) that enables enterprises to personalize customer experiences at scale. The company’s core revenue model is driven by software-as-a-service (SaaS) subscriptions and performance-based marketing solutions, leveraging proprietary data and machine learning to optimize customer acquisition and retention. Zeta serves a diverse clientele across industries such as retail, financial services, and telecommunications, positioning itself as a competitive player in the rapidly evolving ad-tech and martech landscape. The company differentiates itself through its integrated platform, which combines identity resolution, predictive analytics, and omnichannel campaign execution. This allows clients to unify fragmented customer data and deliver hyper-targeted marketing strategies. Zeta’s market position is strengthened by its focus on enterprise-grade scalability and compliance, catering to Fortune 500 brands seeking measurable ROI from their marketing spend. While competing with larger players like Salesforce and Adobe, Zeta carves out a niche by emphasizing agility and AI-driven automation.

Revenue Profitability And Efficiency

Zeta Global reported revenue of $1.01 billion for FY 2024, reflecting its scalable platform and growing enterprise adoption. However, the company posted a net loss of $69.8 million, with diluted EPS at -$0.38, indicating ongoing investments in growth and technology. Operating cash flow was positive at $133.9 million, suggesting underlying operational efficiency despite profitability challenges. Capital expenditures totaled $25.7 million, aligning with its SaaS-driven model.

Earnings Power And Capital Efficiency

The company’s negative net income highlights its current reinvestment phase, prioritizing market expansion and product development over near-term profitability. Positive operating cash flow demonstrates Zeta’s ability to monetize its platform, though capital efficiency metrics remain under pressure due to high R&D and sales costs typical of high-growth tech firms. The balance between growth spending and cash generation will be critical for future earnings power.

Balance Sheet And Financial Health

Zeta maintains a solid liquidity position with $366.2 million in cash and equivalents, providing flexibility to fund operations and strategic initiatives. Total debt stands at $196.3 million, resulting in a manageable leverage profile. The absence of dividends aligns with its growth-focused strategy, allowing retained cash to be deployed toward innovation and market penetration.

Growth Trends And Dividend Policy

Zeta’s revenue growth underscores strong demand for its AI-driven marketing solutions, though profitability remains elusive. The company has not instituted a dividend policy, consistent with its focus on reinvesting cash flows into technology and customer acquisition. Future growth will likely hinge on expanding its enterprise footprint and improving monetization of its data assets.

Valuation And Market Expectations

The market appears to value Zeta for its growth potential in the martech space, despite current losses. Investors likely focus on its recurring revenue model and scalability, with key risks including competitive pressures and the need to achieve sustained profitability. Valuation multiples should be assessed relative to SaaS peers with similar growth trajectories.

Strategic Advantages And Outlook

Zeta’s AI-powered platform and enterprise focus provide a defensible moat in a crowded market. The outlook depends on its ability to convert growth investments into profitable scale, leveraging data and automation to maintain a competitive edge. Success will require balancing innovation with operational discipline, particularly as macroeconomic conditions evolve.

Sources

Company filings (10-K), 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