Skip to content

ZILLOW GROUP INC CLASS A (ZG) — WACC Analysis

WACC Breakdown

ZILLOW GROUP INC CLASS A (ZG) has a weighted average cost of capital (WACC) of 10.0%. The cost of equity is 10.2%, derived from a beta of 1.47 and a risk-free rate of 4.7%. The after-tax cost of debt is 4.0%. The capital structure is 96.0% equity and 4.0% debt.

Interpretation

A WACC of 10.0% is moderate, reflecting the market's balanced risk assessment of ZILLOW GROUP INC CLASS A.

Investors can compare ZG's WACC of 10.0% against industry peers to gauge its relative financing costs. A beta of 1.47 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

ZG WACC: 9.98% for ZILLOW GROUP INC CLASS A

Current inputs imply a 10.24% cost of equity and a 5.07% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

ZILLOW GROUP INC CLASS A Common Stock (ZG) WACC Results
Weighted Average Cost of Capital
9.98%
Cost of Equity
10.24%
Risk-Free Rate4.68%
Beta1.47
Market Risk Premium4.23%
Cost of Debt
4.01%
Pre-Tax Cost of Debt5.07%
Tax Rate21.00%
Tax Shield1.07%
Capital Structure
Equity: 95.95%($7937.13M)
Debt: 4.05%($335.00M)
Equity Component
9.82%
95.95% × 10.24%
Debt Component
0.16%
4.05% × 4.01%

ZILLOW GROUP INC CLASS A (ZG) WACC in context

ZILLOW GROUP INC CLASS A (ZG) currently screens with an estimated WACC of 9.98%. That blends a 10.24% cost of equity, a 5.07% pre-tax cost of debt, and a 95.95% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What ZG WACC implies

A 9.98% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates ZG

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.47 and equity accounts for 95.95% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.