Pet Retail Market and Valuation Outlook
Zee.Dog Projections
Source: Team 7
228
361
56
Zee.Dog: Adding Value for Petz
Zee.Dog will generate BRL 4 for the Petz share and will help the company by generating valuable synergies...
We see Zee.Dog growing and increasing its revenue share...
Zee.Dog Revenue & Penetration; [BRL mn & %]
2123
11.9%
11.6%
11.7% -11.5%
11.6%
11.0%
10.8%
10.0%
9.4%
8.2%
1693
1904
1488
Based on the company's plans for the brand...
Main Zee.Dog Assumptions
004
Strong Projected Growth
A Synergies with Petz's Operations
743
971
1235
21E
22E
23E
24E 25E
26E 27E 28E
29E 30E
Overview | Promissing Industry | Assertive Hub-and-Spoke Strategy | Expansion to Outpace | Healthy and Solid Ecosystem | ESG | Valuation & Risks
Sensitivity Analysis - WACC; [BRL]
Cost of Capital (WACC)
Perpetuity Growth (g)
3.97
9.5%
10.0%
10.5%
11.0%
11.5%
12.0%
3.0% 4.84
4.44
4.08
3.78
3.51
3.27
3.5%
5.14
4.68
4.29
3.95
3.66
3.40
4.0%
5.49
4.97
4.53
4.15
3.82
3.54
4.5%
5.91
5.31
4.80
4.38
4.01
3.70
5.0%
6.43
5.71
5.13
4.64
4.23
3.88
5.5%
7.06
6.20
5.52
4.96
4.49
4.09
6.0%
7.88
6.82
5.99
5.33
4.79
4.34View entire presentation