New Est New Rec Seeking Alpha Finchat Morningstar Value Line Wall Street Journal QuickFS Stock Rover Alpha Spread FinanceCharts
Current Value
Goal
Buy
Dividends
Return
Total Gain
Pct of Portfolio
Reported
Reviewed
Current Price
Average Paid
ZTS Zoetis Inc.
11-4-24
5-5-24
164.20
Quality
Quality
Story
Predictability
1 Year Total Return
1.65
3 Year Total Return
-1.6
10 Year Total Return
21
Years
1
2
3
4
5
6
7
8
9
10
Revenue CAGR
6
5
9
8
8
8
8
8
7
0
Eps Cagr (F) 12
-15
-4
-1
4
4
6
9
11
11
11
Eps 10 Yr 60%
-15
9
4
22
6
16
31
22
11
13
Eps 20 Yr 64%
11
0
0
0
0
0
0
0
0
0
1Year Div Growth
15.29
3Year Div Growth
21.50
5Year Div Growth
22.72
10Year Div Growth
19.41
Dividend Yield
1.05
Dividend Yield with Buy Backs
2.56
5 Year Average Dividend Yield
0.70
5 Year YOC
2.48
Payout
31%
Moat
Beta
0.5
ROIC Now
23.0
ROIC Times Growth
266
Share Count CAGR
-0.91
Analyst Recommendations
4.1
Credit Rating
BBB
Debt to Ebitda
1.5
Debt to Capital
0.58
Compounding Quality
2023-08-17
Nicholas Ward
2024-01-18
EARNINGS REPORTED
11-4-2024
Ignore
MS
PE15
Avg PE
Avg Yield
Flags
Watch
Hold Buys
Hold Automated
Margin of Safety
-40
-35
-30
-25
-20
-15
-10
-5
0
5
10
15
20
25
-10
-5
0
5
10
15
20
25
30
35
40
45
50
55 *
ROIC PE Actual
A
B
C
D
F
X
ROIC PE Value
A
B
C
D
F
X
Growth: 11.6 ROIC: 23.0 Trailing PE: 30.7 Forward PE: 28.2
Gro
4%
8%
10%
12%
14%
16%
18%
20%
22%
24% *
26%
28%
30%
32%
34%
36%
38%
40%
>40
<3
3%
12.5
12.9
13.3
13.8
14.3
14.4
14.5
14.7
14.9
15.1
15.3
15.5
15.7
15.9
16.1
16.3
16.5
4%
7.1
12.5
13.1
13.8
14.5
15.2
15.4
15.6
15.8
16.1
16.3
16.6
16.8
17.1
17.3
17.6
17.8
18.1
5%
12.5
13.4
14.3
15.2
16.1
16.4
16.7
17.0
17.3
17.6
17.9
18.2
18.5
18.8
19.1
19.4
19.7
6%
3.3
12.5
13.6
14.8
15.9
17.1
17.4
17.8
18.2
18.6
19.0
19.4
19.8
20.2
20.6
21.0
21.4
21.8
7%
12.5
13.9
15.3
16.7
18.2
18.7
19.2
19.7
20.2
20.7
21.2
21.7
22.2
22.7
23.2
23.7
24.2
8%
0
12.5
14.2
15.9
17.6
19.4
20.0
20.6
21.2
21.8
22.4
23.0
23.6
24.2
24.8
25.4
26.0
26.6
9%
0
12.5
14.5
16.6
18.7
20.9
21.6
22.3
23.0
23.7
24.4
25.1
25.8
26.5
27.2
27.9
28.6
29.3
10%
0
12.5
14.9
17.4
19.9
22.4
23.2
24.0
24.8
25.7
26.5
27.4
28.2
29.1
29.9
30.8
31.6
32.5
11%
12.5
15.3
18.2
21.0
23.9
24.8
25.7
26.7
27.7
28.7
29.7
30.7
31.7
32.7
33.7
34.7
35.7
12% *
12.5
15.7
18.9
22.1
25.4
26.4
27.4
28.5
29.6
30.7
31.8
32.9
34.0
35.1
36.2
37.3
38.4
13%
12.5
16.1
19.8
23.2
26.9
28.0
29.1
30.3
31.5
32.7
33.9
35.1
36.3
37.5
38.8
39.9
41.1
14%
12.5
16.5
20.7
24.3
28.4
29.6
30.8
32.1
33.4
34.7
36.0
37.3
38.6
39.9
41.4
42.5
43.8
15%
12.5
16.9
21.6
25.4
29.9
31.2
32.5
33.9
35.3
36.7
38.1
39.5
40.9
42.3
44.0
45.1
46.5
16%
12.5
17.3
22.5
26.5
31.4
32.8
34.2
35.7
37.2
38.7
40.2
41.7
43.2
44.7
46.6
47.7
49.2
17%
12.5
17.7
23.4
27.6
32.9
34.4
35.9
37.5
39.1
40.7
42.3
43.9
45.5
47.1
49.2
50.3
51.9
18%
12.5
18.1
24.3
28.7
34.4
36.0
37.6
39.3
41.0
42.7
44.4
46.1
47.8
49.5
51.8
52.9
54.6
>18
Code
A
B
C
D
F
P
S
X
Moat
Wide
Narrow
None
Credit Rating
AAA
AA+
AA
AA-
A+
A
A-
No debt
BBB+
BBB
BBB-
< BBB
None
VL Safety
1
2
3
4
5
None
VL Strength
A++
A+
A
B++
B+
B
<B
None
Dividend
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
None
Safety Score
Exchange
Price
Price
MS Stars
DAY
-1.45
1W
164.60
-1.11
-0.67
2W
164.84
-1.35
-0.82
4W
176.46
-12.97
-7.35
8W
176.82
-13.33
-7.54
12W
190.08
-26.59
-13.99
26W
174.96
-11.47
-6.56
52W
194.85
-31.36
-16.09
Target
-3%
Morningstar Target
-3%
Analyst Target
-23%
Dividend Radar Fair Value
-11%
Trailing PE
31
Forward PE
28
Vs. 5 Year P/E (-26%)
74
Vs. 5 Year Dividend Yield
79
Expected PE based on ROIC and Growth
Dip
-7
52 Week Low
145
52 Week High
201
X
With 0% Margin of Safety
170.00
-5.80
-3.41%
My Fair Value
170.00
-5.80
-3.41%
Analyst Target
213.01
-48.81
-22.91%
Average Value
166.20
-2.00
-1.21%
+ Morningstar Value
170.00
-5.80
-3.41%
+ PE 15 Value
72.68
91.52
125.93%
- Average PE Value
0.00
0.00
0.00%
+ Avg Yield Value
247.14
-82.94
-33.56%
- Div Radar Value
164.20
0.00
0.00%
+ Nicholas Ward 2023-09 X
175.00
-10.80
-6.17%