Offshore

Dimitry Nakhla | Babylon Capital®
A sober valuation analysis on $ZTS 🧘🏽‍♂️

•NTM P/E Ratio: 28.12x
•9-Year Mean: 31.18x

•NTM FCF Yield: 2.92%
•9-Year Mean: 3.27%

As you can see, $ZTS appears to be trading near fair value

Going forward, investors can expect to receive ~11% MORE in earnings per share & ~10% LESS in FCF per share🧠***

Before we get into valuation, let’s take a look at why $ZTS is a quality business

BALANCE SHEET✅
•Cash & Equivalents: $2.04B
•Long-Term Debt: $6.59B

$ZTS has a good balance sheet, a BBB S&P Credit Rating & 9.85x FFO Interest Coverage Ratio

RETURN ON CAPITAL✅
•2018: 20.8%
•2019: 21.4%
•2020: 19.9%
•2021: 24.1%
•2022: 23.1%
•2023: 25.7%

RETURN ON EQUITY✅
•2018: 71.7%
•2019: 61.3%
•2020: 50.5%
•2021: 48.9%
•2022: 47.2%
•2023: 49.8%

$ZTS has solid return metrics, highlighting the financial efficiency of the business

REVENUES✅
•2013: $4.56B
•2023: $8.54B
•CAGR: 6.47%

FREE CASH FLOW✅
•2013: $497.00M
•2023: $1.62B
•CAGR: 12.54%

NORMALIZED EPS✅
•2013: $1.42
•2023: $5.32
•CAGR: 14.12%

SHARE BUYBACKS✅
•2013 Shares Outstanding: 500.32M
•LTM Shares Outstanding: 462.27M

By reducing its shares outstanding ~7.6%, $ZTS increased its EPS by ~8.2% (assuming 0 growth)

MARGINS✅
•LTM Gross Margins: 70.1%
•LTM Operating Margins: 36.0%
•LTM Net Income Margins: 27.4%

PAID DIVIDENDS✅
•2018: $0.50
•2023: $1.50
•CAGR: 24.57%

***NOW TO VALUATION 🧠

As stated above, investors can expect to receive ~11% MORE in EPS & ~10% LESS in FCF per share

Using Benjamin Graham’s 2G rule of thumb, $ZTS has to grow earnings at a 14.06% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2024 - 2026 EPS growth over the next few years to be less than the (14.06%) required growth rate:

2024E: $5.79 (8.8% YoY) *FY Dec
2025E: $6.46 (11.6% YoY)
2026E: $7.17 (11.0% YoY)

$ZTS has a good track record of meeting analyst estimates ~2 years out, so let’s assume $ZTS ends 2026 with $7.17 in EPS & see its CAGR potential assuming different multiples

32x P/E: $229.44💵 … ~17.7% CAGR

30x P/E: $215.10💵 … ~15.0% CAGR

28x P/E: $200.76💵 … ~12.2% CAGR

27x P/E: $193.59💵 … ~10.7% CAGR

26x P/E: $186.42💵 … ~9.2% CAGR

As you can see, at the current price of $150💵, $ZTS has attractive return potential even if we assume ~26x - ~27x earnings

This is more than reasonable given its growth rate, coupled with its wide moat & exemplary capital allocation

Moreover, this is well-below $ZTS historical average of ~31x (~15% below) & near the 25x level where $ZTS has bottomed during numerous corrections & bear markets (as you’ll see the lowest green line in the P/E chart)

$ZTS appears to be a worthwhile investment today at $150💵

#stocks #investing
___

𝐃𝐈𝐒𝐂𝐋𝐎𝐒𝐔𝐑𝐄‼️: 𝐓𝐡𝐢𝐬 𝐢𝐬 𝐍𝐎𝐓 𝐈𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐀𝐝𝐯𝐢𝐜𝐞. 𝐁𝐚𝐛𝐲𝐥𝐨𝐧 𝐂𝐚𝐩𝐢𝐭𝐚𝐥® 𝐚𝐧𝐝 𝐢𝐭𝐬 𝐫𝐞𝐩𝐫𝐞𝐬𝐞𝐧𝐭𝐚𝐭𝐢𝐯𝐞𝐬 𝐦𝐚𝐲 𝐡𝐚𝐯𝐞 𝐩𝐨𝐬𝐢𝐭𝐢𝐨𝐧𝐬 𝐢𝐧 𝐭𝐡𝐞 𝐬𝐞𝐜𝐮𝐫𝐢𝐭𝐢𝐞𝐬 𝐝𝐢𝐬𝐜𝐮𝐬𝐬𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭.

𝐓𝐡𝐞 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐢𝐬 𝐢𝐧𝐭𝐞𝐧𝐝𝐞𝐝 𝐟𝐨𝐫 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧𝐚𝐥 𝐩𝐮𝐫𝐩𝐨𝐬𝐞𝐬 𝐨𝐧𝐥𝐲 𝐚𝐧𝐝 𝐬𝐡𝐨𝐮𝐥𝐝 𝐧𝐨𝐭 𝐛𝐞 𝐜𝐨𝐧𝐬𝐭𝐫𝐮𝐞𝐝 𝐚𝐬 𝐢𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐚𝐝𝐯𝐢𝐜𝐞 𝐭𝐨 𝐦𝐞𝐞𝐭 𝐭𝐡𝐞 𝐬𝐩𝐞𝐜𝐢𝐟𝐢𝐜 𝐧𝐞𝐞𝐝𝐬 𝐨𝐟 𝐚𝐧𝐲 𝐢𝐧𝐝𝐢𝐯𝐢𝐝𝐮𝐚𝐥 𝐨𝐫 𝐬𝐢𝐭𝐮𝐚𝐭𝐢𝐨𝐧. 𝐏𝐚𝐬𝐭 𝐩𝐞𝐫𝐟𝐨𝐫𝐦𝐚𝐧𝐜𝐞 𝐢𝐬 𝐧𝐨 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞 𝐨𝐟 𝐟𝐮𝐭𝐮𝐫𝐞 𝐫𝐞𝐬𝐮𝐥𝐭𝐬.

𝐈𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐡𝐚𝐬 𝐛𝐞𝐞𝐧 𝐨𝐛𝐭𝐚𝐢𝐧𝐞𝐝 𝐟𝐫𝐨𝐦 𝐬𝐨𝐮𝐫𝐜𝐞𝐬 𝐛𝐞𝐥𝐢𝐞𝐯𝐞𝐝 𝐭𝐨 𝐛𝐞 𝐫𝐞𝐥𝐢𝐚𝐛𝐥𝐞, 𝐛𝐮𝐭 𝐢𝐬 𝐧𝐨𝐭 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞𝐝 𝐚𝐬 𝐭𝐨 𝐜𝐨𝐦𝐩𝐥𝐞𝐭𝐞𝐧𝐞𝐬𝐬 𝐨𝐫 𝐚𝐜𝐜𝐮𝐫𝐚𝐜𝐲.
tweet

1 view15:42