FMP

FMP

Enter

ZTS - Zoetis Inc.

photo-url-https://images.financialmodelingprep.com/symbol/ZTS.png

Zoetis Inc.

ZTS

NYSE

Zoetis Inc. discovers, develops, manufactures, and commercializes animal health medicines, vaccines, and diagnostic products in the United States and internationally. It commercializes products primarily across species, including livestock, such as cattle, swine, poultry, fish, and sheep; and companion animals comprising dogs, cats, and horses. The company also offers vaccines, which are biological preparations to prevent diseases of the respiratory, gastrointestinal, and reproductive tracts or induce a specific immune response; anti-infectives that prevent, kill, or slow the growth of bacteria, fungi, or protozoa; and parasiticides that prevent or eliminate external and internal parasites, which include fleas, ticks, and worms. It also provides other pharmaceutical products that comprise pain and sedation, antiemetic, reproductive, and oncology products; dermatology products for itch associated with allergic conditions and atopic dermatitis; and medicated feed additives, which offer medicines to livestock. In addition, the company provides portable blood and urine analysis testing, including point-of-care diagnostic products, instruments and reagents, rapid immunoassay tests, reference laboratory kits and services, and blood glucose monitors; and other non-pharmaceutical products, including nutritionals and agribusiness services, as well as products and services in areas, such as biodevices, genetics tests, and precision animal health. It markets its products to veterinarians, livestock producers, and retail outlets, as well as third-party veterinary distributors through its sales representatives, and technical and veterinary operations specialists. The company was founded in 1952 and is headquartered in Parsippany, New Jersey.

158.06 USD

0.62 (0.392%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

6.67B

7.78B

8.08B

8.54B

9.26B

10.05B

10.92B

11.86B

12.88B

13.99B

Revenue %

-

16.49

3.91

5.74

8.33

8.62

8.62

8.62

8.62

Operating Cash Flow

2.13B

2.21B

1.91B

2.35B

2.95B

2.88B

3.13B

3.4B

3.7B

4.01B

Operating Cash Flow %

31.85

28.46

23.66

27.54

31.9

28.68

28.68

28.68

28.68

Cap Ex

-453M

-477M

-586M

-732M

-655M

-720.2M

-782.28M

-849.71M

-922.96M

-1B

Cap Ex %

-6.79

-6.13

-7.25

-8.57

-7.08

-7.16

-7.16

-7.16

-7.16

Free Cash Flow

1.67B

1.74B

1.33B

1.62B

2.3B

2.16B

2.35B

2.55B

2.77B

3.01B

Weighted Average Cost Of Capital

Price

158.06

Beta

Diluted Shares Outstanding

454.85M

Costof Debt

3.95

Tax Rate

After Tax Cost Of Debt

3.13

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

6.74B

Total Equity

71.89B

Total Capital

78.64B

Debt Weighting

8.58

Equity Weighting

91.42

Wacc

7.95

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

6.67B

7.78B

8.08B

8.54B

9.26B

10.05B

10.92B

11.86B

12.88B

13.99B

Operating Cash Flow

2.13B

2.21B

1.91B

2.35B

2.95B

2.88B

3.13B

3.4B

3.7B

4.01B

Cap Ex

-453M

-477M

-586M

-732M

-655M

-720.2M

-782.28M

-849.71M

-922.96M

-1B

Free Cash Flow

1.67B

1.74B

1.33B

1.62B

2.3B

2.16B

2.35B

2.55B

2.77B

3.01B

Wacc

7.95

7.95

7.95

7.95

7.95

Pv Lfcf

2B

2.02B

2.03B

2.04B

2.05B

Sum Pv Lfcf

10.15B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

7.95

Free Cash Flow T1

3.13B

Terminal Value

79.23B

Present Terminal Value

54.04B

Intrinsic Value

Enterprise Value

64.18B

Net Debt

4.76B

Equity Value

59.42B

Diluted Shares Outstanding

454.85M

Equity Value Per Share

130.65

Projected DCF

130.65 -0.21%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep