-125.30 %
Upside
As of 2024-09-18, the Intrinsic Value of Zillow Group Inc (ZG) is (16.01) USD. This Zillow valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.20 USD, the upside of Zillow Group Inc is -125.30%.
The range of the Intrinsic Value is (43.54) - (10.74) USD
Note: result may not be accurate due to the invalid valuation result of DCF model.
63.20 USD
Stock Price
(16.01) USD
Intrinsic Value
Intrinsic Value Details
Zillow Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (43.54) - (10.74) | (16.01) | -125.3% |
| DCF (Growth 10y) | (10.05) - (35.79) | (14.23) | -122.5% |
| DCF (EBITDA 5y) | (2.64) - (1.96) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (2.94) - (1.39) | (1,234.50) | -123450.0% |
| Fair Value | -3.05 - -3.05 | -3.05 | -104.82% |
| P/E | (7.30) - (9.31) | (7.71) | -112.2% |
| EV/EBITDA | (1.78) - 3.50 | 0.54 | -99.1% |
| EPV | 33.04 - 46.76 | 39.90 | -36.9% |
| DDM - Stable | (7.66) - (42.35) | (25.00) | -139.6% |
| DDM - Multi | (6.62) - (28.61) | (10.77) | -117.0% |
Zillow Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 14,627.01 |
| Beta | 1.62 |
| Outstanding shares (mil) | 231.44 |
| Enterprise Value (mil) | 15,150.01 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.43% |
| Cost of Debt | 5.50% |
| WACC | 7.20% |
