investorscraft@gmail.com

Intrinsic ValueZoetis Inc. (ZOE.DE)

Previous Close103.06
Intrinsic Value
Upside potential
Previous Close
103.06

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 segment of the healthcare sector, catering to veterinarians, livestock producers, and retail outlets. Its diversified portfolio includes vaccines, anti-infectives, parasiticides, dermatology products, and point-of-care diagnostics, addressing critical needs across species such as cattle, swine, poultry, dogs, and cats. Zoetis maintains a strong market position through its extensive distribution network, technical expertise, and innovation-driven approach, which allows it to serve a broad customer base effectively. The company’s focus on precision animal health and biodevices further enhances its competitive edge in an industry increasingly driven by technological advancements and regulatory standards. With a well-established presence in both developed and emerging markets, Zoetis benefits from recurring revenue streams tied to essential animal health needs, reinforcing its resilience against economic cycles.

Revenue Profitability And Efficiency

Zoetis reported revenue of EUR 9.26 billion for the fiscal year ending December 2024, with a net income of EUR 2.49 billion, reflecting robust profitability. The company’s diluted EPS stood at EUR 5.47, supported by strong operational execution and cost management. Operating cash flow was EUR 2.95 billion, indicating efficient cash generation, while capital expenditures of EUR -655 million highlight disciplined investment in growth and infrastructure.

Earnings Power And Capital Efficiency

Zoetis demonstrates strong earnings power, with a net income margin of approximately 26.9%, underscoring its ability to convert revenue into profit effectively. The company’s capital efficiency is evident in its operating cash flow, which comfortably covers capital expenditures, allowing for reinvestment and shareholder returns. Its focus on high-margin products and scalable operations enhances long-term earnings sustainability.

Balance Sheet And Financial Health

Zoetis maintains a solid balance sheet with EUR 1.99 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of EUR 6.74 billion is manageable given the company’s strong cash flow generation and market position. The balance sheet reflects a prudent mix of leverage and liquidity, supporting financial flexibility and growth ambitions.

Growth Trends And Dividend Policy

Zoetis has consistently delivered growth, driven by its diversified product portfolio and global expansion. The company’s dividend policy, with a payout of EUR 1.77 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Growth trends are supported by increasing demand for animal health products and innovation in precision medicine.

Valuation And Market Expectations

With a market capitalization of EUR 63.26 billion and a beta of 0.943, Zoetis is valued as a stable, growth-oriented player in the animal health sector. The market expects continued outperformance, given the company’s leadership position, recurring revenue model, and ability to navigate regulatory and competitive landscapes effectively.

Strategic Advantages And Outlook

Zoetis benefits from strategic advantages such as a broad product portfolio, strong R&D capabilities, and a global distribution network. The outlook remains positive, with growth opportunities in emerging markets and technological advancements in animal health. The company’s focus on innovation and operational excellence positions it well for sustained long-term performance.

Sources

Company filings, investor presentations, 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