Z - NASDAQ

Zillow Group, Inc. Class C

Zillow Group, Inc. Class C

ZยทNASDAQ

$35.51

+2.3%
Communication ServicesInternet Content & Information

Zillow Group, Inc., a digital real estate company, operates real estate brands on mobile applications and Websites in the United States. The company operates through three segments: Homes; Internet, Media & Technology; and Mortgages. The Homes segment is involved in resale of homes; and title and escrow services to home buyers and sellers, including title search procedures for title insurance policies, escrow, and other closing services. The IMT segment offers premier agent, rentals, and new construction marketplaces, as well as dotloop, display, and other advertising, as well as business software solutions. The Mortgage segment provides home loans; and marketing products including custom quote and connect services. Its portfolio of brands includes Zillow Rentals, Trulia, StreetEasy, Zillow Closing Services, HotPads, and Out East. The company was incorporated in 2004 and is headquartered in Seattle, Washington.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$8.53B
EPS0.0951
P/E Ratio373.40
Earnings Date08/05/2026
Zillow Group, Inc. Class C

Zillow Group, Inc. Class C Fair Value Envelope

Z ยท NASDAQ

Our analysis suggests that Z has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $35.51, this represents a potential HIDDEN relative to our calculated worth for Zillow Group, Inc. Class C.

HIDDEN
Intrinsic Value
Current Price: $35.51

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.4B
+ Cash & Equivalents$773.0M
Firm Value$2.2B
- Debt$536.0M
Equity Value$1.7B
/ Shares Outstanding242,036,011B
DCF Value$7
OVERVALUED BY 81%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$303.4M
$250.2M
$206.3M
$170.1M
$140.3M
$115.7M
$95.4M
$78.6M
$64.8M
$53.5M
Maintenance CapEx
-$21.9M
-$18.1M
-$14.9M
-$12.3M
-$10.1M
-$8.4M
-$6.9M
-$5.7M
-$4.7M
-$3.9M
Owner Earnings
$281.5M
$232.1M
$191.4M
$157.8M
$130.1M
$107.3M
$88.5M
$73.0M
$60.2M
$49.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$260.7M
$199.0M
$151.9M
$116.0M
$88.6M
$67.6M
$51.6M
$39.4M
$30.1M
$23.0M
Terminal Value represents 27.5% of Enterprise Value

Related Guides

Blog Categories

Continue your Z research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.