
Ziff Davis Inc
NASDAQ:ZD

Intrinsic Value
The intrinsic value of one
ZD
stock under the Base Case scenario is
107.97
USD.
Compared to the current market price of 35.38 USD,
Ziff Davis Inc
is
Undervalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ziff Davis Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Ziff Davis Inc
Balance Sheet Decomposition
Ziff Davis Inc
Current Assets | 1.3B |
Cash & Short-Term Investments | 505.9m |
Receivables | 660.2m |
Other Current Assets | 106m |
Non-Current Assets | 2.4B |
Long-Term Investments | 158.2m |
PP&E | 223.5m |
Intangibles | 2B |
Other Non-Current Assets | 44.6m |
Free Cash Flow Analysis
Ziff Davis Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Ziff Davis Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-200.3m
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-1B
USD
|
Operating Income
|
198.9m
USD
|
Other Expenses
|
-135.9m
USD
|
Net Income
|
63m
USD
|
ZD Profitability Score
Profitability Due Diligence
Ziff Davis Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Ziff Davis Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
ZD Solvency Score
Solvency Due Diligence
Ziff Davis Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Ziff Davis Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ZD Price Targets Summary
Ziff Davis Inc
According to Wall Street analysts, the average 1-year price target for
ZD
is 63.92 USD
with a low forecast of 48.48 USD and a high forecast of 84 USD.
Dividends
Current shareholder yield for ZD is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ZD
stock under the Base Case scenario is
107.97
USD.
Compared to the current market price of 35.38 USD,
Ziff Davis Inc
is
Undervalued by 67%.