Discounted Cash Flow
Zoetis Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $4.9b | $821.0m | $497.0m | 16.8% | $1.66 |
| 2017 | $5.3b (8.6%) | $864.0m (5.2%) | $1.1b (125.8%) | 16.3% (-3.1%) | $1.76 (6.0%) |
| 2018 | $5.8b (9.8%) | $1.4b (65.3%) | $1.5b (29.4%) | 24.5% (50.6%) | $2.96 (68.2%) |
| 2019 | $6.3b (7.5%) | $1.5b (5.0%) | $1.3b (-8.1%) | 24.0% (-2.3%) | $3.14 (6.1%) |
| 2020 | $6.7b (6.6%) | $1.6b (9.2%) | $1.7b (25.3%) | 24.5% (2.4%) | $3.44 (9.6%) |
| 2021 | $7.8b (16.5%) | $2.0b (24.4%) | $1.7b (3.8%) | 26.2% (6.8%) | $4.29 (24.7%) |
| 2022 | $8.1b (3.9%) | $2.1b (3.8%) | $1.3b (-23.6%) | 26.2% (-0.1%) | $4.51 (5.1%) |
| 2023 | $8.5b (5.7%) | $2.3b (10.9%) | $1.6b (22.2%) | 27.4% (4.9%) | $5.08 (12.6%) |
| 2024 | $9.3b (8.3%) | $2.5b (6.1%) | $2.3b (41.8%) | 26.9% (-2.1%) | $5.47 (7.7%) |
| 2025 | $9.5b (2.3%) | $2.7b (7.5%) | $2.3b (-0.7%) | 28.2% (5.1%) | $6.03 (10.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.