AI Consensus Investment Thesis
Zillow Group (Z) Stock Forecast and AI Rating
Forecast targets and rating
Final recommendation
BUY
Calculated from the frozen synthesized path using the same return, horizon, volatility and dividend rules as individual opinions.
1-Year
BUY$33
+12.2%5-Year
BUY$63
+109.8%Latest flagship insight
Digital Real Estate Leader Monetizes Countercyclical Rents Amid Housing Turnover Freeze
A sharp divergence defines market views: while elevated mortgage rates freeze residential transaction velocity, countercyclical rental marketplace expansion and software monetization sustain double-digit top-line growth. High stock compensation and listing-feed litigation cap multiple expansion, but operating leverage supports long-term value accumulation.
This is the latest published deep-analysis batch. Audit published forecasts in full transparency
Superintelligence (Anthropologist), Warren Buffett (Value Purist), Universal Investor (Polymath), J.P. Morgan (Titan), Sherlock Holmes (Whistleblower), Elon Musk (Visionary), Michael Burry (Vulture), Ray Dalio (Strategist), Machiavelli (Insider). Some archetypes run in multiple modes, resulting in 14 advisors total.
Gemini
Claude
ChatGPTExecutive Summary
Dotted terms open concise definitions. Browse technical terms
If you invested $10,000 in Zillow Group at the forecast anchor (2026-09-18): $20,982 in five years versus $13,892 for S&P 500 benchmark.
20-quarter synthesized forecastPrice targets, quarterly returns and the reasoning behind each stepView tableClose table
Frozen forecast from 18 Sept 2026. Prices in USD; returns exclude dividends. Each quarter is compounded from the previous quarter.
Swipe the table horizontally to read every column.
| Quarter | Target (USD) | Quarter return | Total return | Forecast rationale |
|---|---|---|---|---|
| Q4 2026 | 29.91 | +0.33% | +0.33% | Elevated mortgage rates and transition friction in transaction revenue recognition temper near-term optimism. However, outperforming multifamily rental growth and ongoing share repurchases provide immediate downside support, keeping pricing relatively stable. |
| Q1 2027 | 30.72 | +2.72% | +3.07% | Winter seasonality and sticky interest rates suppress homebuyer volume, while full-year results confirm modest GAAP profitability. Corporate restructuring savings begin materializing, offsetting elevated stock compensation and keeping valuation multiples anchored. |
| Q2 2027 | 32.47 | +5.67% | +8.91% | Spring transaction activity demonstrates solid adoption of Listing Showcase and touring software. Expanding rental subscriptions and mortgage originations deliver sequential operating leverage, driving a modest relief re-rating across public markets. |
| Q3 2027 | 33.45 | +3.04% | +12.22% | Redfin rental competition and MLS arbitration headlines create headline noise, but Enhanced Markets monetization gains traction. Growth across non-residential verticals proves resilient, confirming structural diversification away from legacy home turnover. |
| Q4 2027 | 35.06 | +4.82% | +17.62% | Multifamily rental listings reach record scale, generating steady subscription cash flow. Reduced restructuring charges allow improved cash conversion, reinforcing investor confidence in the durability of the transformed asset-light platform. |
| Q1 2028 | 37.14 | +5.91% | +24.58% | Preliminary hints of monetary easing soften benchmark bond yields, stimulating early spring touring demand. Software subscriptions from brokerages provide stable baseline revenue, enabling positive earnings revisions across equity coverage. |
| Q2 2028 | 39.67 | +6.81% | +33.06% | Mortgage rate moderation unlocks pent-up existing home inventory, accelerating residential transaction velocity. High incremental contribution margins on agent connections propel quarterly operating income upward, validating long-anticipated operating leverage. |
| Q3 2028 | 41.32 | +4.17% | +38.61% | Summer closing volumes convert into substantial fee revenue, while mortgage origination approaches standalone breakeven. Disciplined cost control keeps overhead stable, allowing incremental gross profit to flow cleanly into operating cash. |
| Q4 2028 | 42.69 | +3.32% | +43.22% | Seasonal transaction slowing is cushioned by sticky software ARR and rental renewals. Management moderates share repurchases to rebuild balance-sheet liquidity, maintaining steady valuation support into year-end financial reporting. |
| Q1 2029 | 44.85 | +5.04% | +50.44% | Demographic family formations and normalized borrowing costs stimulate healthy spring market demand. Digital workflow integration across partner brokerages drives higher transaction conversion, supporting solid first-quarter revenue expansion. |
| Q2 2029 | 47.01 | +4.84% | +57.71% | Broad housing market turnover normalizes toward multi-year equilibrium. Peak seasonal transaction throughput combines with mature take-rates to produce strong GAAP net income, prompting multiple expansion across institutional models. |
| Q3 2029 | 48.84 | +3.89% | +63.84% | Rental marketplace monetization achieves mature profitability, while digital closing attach rates expand transaction revenue yields. Cash generation comfortably funds continuous technology reinvestment without requiring external debt financing. |
| Q4 2029 | 50.61 | +3.63% | +69.79% | Cumulative share count reductions over preceding quarters visibly concentrate per-share owner earnings. High platform engagement deters competitive encroachment, preserving firm valuation levels through the winter seasonal trough. |
| Q1 2030 | 52.58 | +3.89% | +76.39% | Automated workflow tools and AI-driven property matching enhance conversion efficiency across mobile search surfaces. Predictable recurring subscription cash flows from enterprise brokerage tools establish a defensive first-quarter earnings baseline. |
| Q2 2030 | 54.79 | +4.21% | +83.81% | Resilient spring transaction velocity intersects with closed-loop transaction monetization, generating record operating cash flow. Operating margins widen as fixed technology investments are absorbed across expanding transaction volume. |
| Q3 2030 | 55.95 | +2.10% | +87.68% | Revenue growth moderates to sustainable low-teens rates as cyclical comparisons mature. High cash conversion and strong competitive positioning preserve premium marketplace multiples against broader economic deceleration. |
| Q4 2030 | 57.24 | +2.30% | +92.00% | Full-year results confirm durable double-digit operating margins and substantial cumulative float reduction. Capital allocation discipline ensures steady free cash flow delivery, keeping shareholder returns securely on an upward path. |
| Q1 2031 | 59.17 | +3.37% | +98.48% | Strong rental renewals and stable mortgage financing attach rates provide dependable earnings ahead of the homebuying season. The platform commands unmatched consumer mindshare, defending lead-generation pricing power across major metropolitan regions. |
| Q2 2031 | 61.19 | +3.42% | +105.26% | Matured residential transaction turnover yields high-velocity lead conversions and closing fees. Modest equity compensation growth allows a higher proportion of operating income to translate directly into diluted per-share earnings. |
| Q3 2031 | 62.55 | +2.22% | +109.82% | The five-year transformation culminates with the enterprise established as the essential software and transaction infrastructure for residential mobility, commanding a defensible marketplace valuation on durable cash generation. |
The base-case economic argument centers on an asset-light monetization model decoupling from a cyclical housing turnoverhousing turnoverThe rate at which residential properties are bought and sold, impacting demand for home improvement goods.View full glossary entry trough. While ten-year Treasury yields near five percent and seven-percent mortgage rates prolong existing-homeowner lock-in, top-of-funnel consumer dominance enables eighteen-percent revenue expansion through multifamily rentals, mortgage origination, and workflow software. Fixed-cost absorption following the 2026 workforce restructuring creates substantial operating leverageoperating leverageThe sensitivity of operating profit to changes in revenue caused by the mix of fixed and variable costs.View full glossary entry. However, valuation remains highly sensitive to equity compensation dilutiondilutionReduction in ownership percentage for existing shareholders caused by the issuance of new equity shares.View full glossary entry and liquidity constraints, as aggressive buybacks depleted cash reserves to 682 million dollars. The strongest counterargument highlights persistent buyer-broker commission deflation, FTC rental competition mandates, and regional MLS arbitration disputes that cap take-rate expansion.
Key insights
- Preferred connection cohorts and mortgage attach convert casual portal traffic into higher transaction take-rates, driving structural margin expansionstructural margin expansionA durable increase in profit margins driven by lasting changes in mix, pricing, scale, technology, or cost structure.View full glossary entry as macro turnover normalizes.
- Multifamily rental expansion approaching a one-billion-dollar annual run-rate provides vital countercyclical cash generation that buffers platform earnings against prolonged interest-rate volatility.
- Excessive annual stock-based compensation remains the primary wedge between adjusted EBITDAadjusted ebitdaEBITDA modified to exclude selected items that management considers non-recurring or not representative of ongoing operations.View full glossary entry and GAAP profits, requiring anti-dilutiondilutionReduction in ownership percentage for existing shareholders caused by the issuance of new equity shares.View full glossary entry repurchases that limit organic balance-sheet accumulation.
Even though high mortgage rates have frozen home sales at forty-year lows, the company continues growing by turning its popular real estate app into an all-in-one housing marketplace. Instead of relying solely on home purchases, it now makes significant money from apartment rentals, mortgage financing, and agent software. A lean corporate cost structure helps turn new revenue into real cash flow, though expensive stock pay for employees and legal fights over property listings remain key challenges.
Key insights
- Apartment rental listings are growing over thirty percent, bringing in steady cash while home sales remain slow.
- Helping buyers secure mortgages directly through the app significantly increases the revenue earned on each completed deal.
- Heavy company spending on employee stock awards reduces the cash that ultimately flows back to regular shareholders.
Deep Dive
Prevailing market consensus treats the business as an interest-rate casualty trapped in a multi-year housing freeze. The outside crowd anchors on depressed existing home sales, five-percent Treasury yields, and commission compression from the National Association of Realtors settlement. Public commentary assumes that agent ad spending must permanently contract, dismissing recent top-line acceleration as low-quality volume masked by optically expensive trailing GAAP price-to-earnings multiples.
Paywalled preview begins: Deep Dive: detailed analysis
From this section to the end-of-preview notice below, research is provided as simplified HTML text and tables. Full access provides the complete interactive interface, charts and additional datasets.
Deep Dive
Alpha Gap & Repricing Catalysts
Where does the current market narrative diverge from our AI Opinions—and what could close the gap?
Market Narrative
What does the market currently expect? Prevailing market consensus treats the business as an interest-rate casualty trapped in a multi-year housing freeze. The outside crowd anchors on depressed existing home sales, five-percent Treasury yields, and commission compression from the National Association of Realtors settlement. Public commentary assumes that agent ad spending must permanently contract, dismissing recent top-line acceleration as low-quality volume masked by optically expensive trailing GAAP price-to-earnings multiples.
Alpha Gap
What is the biggest difference between market expectations and our AI forecasts? The crowd underestimates the shares' underlying value, creating an underpricing gap driven by misdiagnosed revenue mix. Investors mistakenly equate the business with national transaction volumes, failing to recognize that non-cyclical rentals and mortgage origination now compound above thirty percent. Furthermore, the market overlooks fixed-cost operating leverageoperating leverageThe sensitivity of operating profit to changes in revenue caused by the mix of fixed and variable costs.View full glossary entry from corporate restructuring and massive buyback accretion. However, the bull edge is constrained by real stock-compensation dilutiondilutionReduction in ownership percentage for existing shareholders caused by the issuance of new equity shares.View full glossary entry and listing-access disputes that consensus bulls ignore.
Repricing Catalyst
What could make the market recognize and close that gap? Consecutive quarterly earnings releases in mid-2027 demonstrating sustainable GAAP operating marginoperating marginsOperating profit as a percentage of revenue after operating expenses, before interest and taxes.View full glossary entry expansion above six percent will trigger market repricing. Corroborated by multifamily rental revenue crossing a one-billion-dollar run-rate and stabilizing mortgage origination profitability, institutional models will be forced to value the platform as an asset-light software marketplace rather than a cyclical lead-generation board.
Sentiment and Timing
What do sentiment, volatility, and the market-recognition cycle suggest about the thesis timing?
- Greed / Fear
- Fear
- Volatility
- High Erratic
- Cycle position
- Stabilization
Opinions agree on pervasive macro fear and high volatility, but split on cycle timing: value-oriented views diagnose a stabilization base, while skeptics warn of multiple capitulation driven by listing disputes, traffic declines, and persistent executive stock dilutiondilutionReduction in ownership percentage for existing shareholders caused by the issuance of new equity shares.View full glossary entry.
Macro Regime Fit
Does the current market environment support the thesis? The prevailing macro regimemacro regimeA persistent combination of growth, inflation, policy, and liquidity conditions affecting asset prices.View full glossary entry of restrictive monetary policy, four-percent policy rates, and elevated long-term bond yields is a distinct headwind for residential turnover. High mortgage rates cement the housing lock-in effect. However, this liquidity squeezeliquidity squeezeA period when cash or financing becomes scarce, expensive, or difficult to obtain.View full glossary entry acts as a structural tailwind for rentals by expanding tenant pools, while a zero-net-debt balance sheetbalance sheetA financial statement showing assets, liabilities, and equity at a specific point in time.View full glossary entry insulates the business from credit-refinancing distress.
Advisor Disagreement
What do our AI Advisors disagree about most? The decisive analytical debate centers on whether Zillow is an asset-light software marketplace capturing structural tollbooth economics or a cyclical advertising classifieds board burdened by persistent stock dilutiondilutionReduction in ownership percentage for existing shareholders caused by the issuance of new equity shares.View full glossary entry and listing vulnerability. Bullish perspectives argue that thirty-percent rental expansion and integrated mortgage attach demonstrate business model decoupling, with aggressive buybacks creating explosive per-share intrinsic valueintrinsic valueThe estimated true worth of a business or asset based on fundamentals instead of short-term market mood.View full glossary entry. Skeptics counter that GAAP operating profits remain near zero while four hundred million dollars in annual equity compensation and depleted balance-sheet cash undermine buyback durability. Resolving this tension requires tracking whether mid-2027 GAAP operating marginsoperating marginsOperating profit as a percentage of revenue after operating expenses, before interest and taxes.View full glossary entry expand above six percent organically.
Base-Case Forces
Event Risk ScoreHigh61/100Near-certain positive forces
Top Drivers / Tailwinds
Near-certain forces that support the investment thesis. These forces are treated as part of the base case (more than 60% probability of occurrence). Impact columns are specific to this asset class.
Scroll to view all columns
| Driver / Tailwind | Category | Est. stock-price impact | Est. earnings impact | Why it matters |
|---|---|---|---|---|
| Multifamily rental marketplace scaling | Competitive Positioning | +28% | +35% | Multifamily property listings expanded over thirty percent, driving quarterly rental revenue past two hundred million dollars. This countercyclical engine capitalizes on elevated mortgage rates that keep prospective buyers renting longer. Generating high-margin subscription cash flow, it cushions consolidated margins and decouples top-line expansion from cyclical resale transaction volume across the multi-year forecast horizon. |
| Integrated transaction fee monetization | Innovation And Product | +25% | +32% | Transitioning from upfront lead advertising into Preferred transaction revenue-shares and Zillow Home Loans attachments expands monetization per customer. Capturing mortgage origination fees and closing success tolls increases revenue per transaction value beyond legacy levels. As producing agent teams adopt integrated software, structural unit economicsunit economicsRevenue, variable cost, contribution profit, and acquisition or retention economics measured for one customer, product, transaction, or operating unit.View full glossary entry and gross profit conversion compound through normalized housing cycles. |
| Operating leverageoperating leverageThe sensitivity of operating profit to changes in revenue caused by the mix of fixed and variable costs.View full glossary entry from corporate restructuring | Operational Efficiency | +22% | +28% | Workforce rationalization in mid-2026 generated approximately seventy-five million dollars in direct annualized run-rate savings while stabilizing research and development outlays. With platform technology infrastructure largely built out, incremental revenue from rentals and software flows through at high contribution margins, driving significant GAAP operating income expansion as top-line compounding outpaces fixed overhead growth. |
| Aggressive counter-cyclical share repurchases | Capital Allocation | +18% | +15% | Management retired over eight hundred million dollars in equity during early 2026, delivering a net buyback yield above sixteen percent. Purchasing shares at cyclical troughcyclical troughThe low point in a business or market cycle before potential recovery.View full glossary entry valuations reduces diluted floatfloatThe number of shares available for public trading in the market.View full glossary entry, permanently concentrating per-share free cash flowfree cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns.View full glossary entry. This capital allocationcapital allocationThe decision process for directing capital among operations, investment, acquisitions, debt repayment, dividends, and share repurchases.View full glossary entry strategy provides tangible downside price support and mathematically magnifies future earnings-per-share expansion as market turnover recovers. |
Near-certain negative forces
Top Frictions / Headwinds
Near-certain forces that could slow, cap, or damage the thesis. These forces are treated as part of the base case (more than 60% probability of occurrence). Impact columns are specific to this asset class.
Scroll to view all columns
| Friction / Headwind | Category | Est. stock-price impact | Est. earnings impact | Why it matters |
|---|---|---|---|---|
| Prolonged mortgage rate lock-in | Macroeconomic And Macrofinancial | -20% | -25% | Ten-year Treasury yields near five percent keep mortgage rates hovering between 6.5% and 7.5%, cementing the golden-handcuff effect for existing homeowners with legacy sub-4% loans. National resale turnover remains depressed near historical troughs, directly suppressing transaction-dependent residential lead volume and delaying cyclical operating leverageoperating leverageThe sensitivity of operating profit to changes in revenue caused by the mix of fixed and variable costs.View full glossary entry across core agent advertising channels. |
| Antitrust buyer-broker commission compression | Regulatory | -16% | -18% | Implementation of the National Association of Realtors settlement decouples buyer-broker compensation, structurally eroding aggregate commission pools. As buyer-agent commission rates face downward pressure, marginal agents exit the industry and marketing budgets contract. This industry-wide fee compressionfee compressionDownward pressure on the fees a business can charge because of competition, regulation, bargaining power, or product standardization.View full glossary entry creates persistent pricing resistance on Premier Agent advertising spend, requiring volume market-share gains simply to defend revenue. |
| Stock-based compensation earnings dilutiondilutionReduction in ownership percentage for existing shareholders caused by the issuance of new equity shares.View full glossary entry | Management And Governance | -14% | -16% | Annual stock-based compensation exceeding four hundred million dollars remains a heavy recurring drag on shareholder value. The large gap between adjusted EBITDAadjusted ebitdaEBITDA modified to exclude selected items that management considers non-recurring or not representative of ongoing operations.View full glossary entry and GAAP profitabilitygaap profitabilityGAAP profitability refers to earnings that remain positive under generally accepted accounting principles, including standard operating and noncash expense recognition.View full glossary entry distorts accounting earnings, while open-market share buybacks primarily absorb employee option dilutiondilutionReduction in ownership percentage for existing shareholders caused by the issuance of new equity shares.View full glossary entry rather than driving pure net float reductionfloat reductionA decrease in publicly tradable shares, often caused by repurchases, acquisitions, or insider ownership changes.View full glossary entry, limiting reported net margin expansionmargin expansionAn increase in profit as a percentage of revenue.View full glossary entry over the forecast horizon. |
| Listing access and feed litigation | Competitive Positioning | -12% | -10% | Federal court decisions denying preliminary injunctions against regional MLS data suspensions, such as MRED in Chicago, expose platform dependence on external listing feeds. Contentious syndication negotiations and rival portal investments elevate legal overhead and customer acquisition costscustomer acquisition costsThe sales and marketing cost required to acquire a new customer.View full glossary entry, threatening complete inventory display advantages and restricting algorithmic monetization flexibility across key metropolitan markets. |
What Could Break or Accelerate the Thesis
Plausible downside scenarios
Tail Risks
Tail yet plausible downside scenarios selected for their highest potential impact.
Scroll to view all columns
| Tail scenario | Chance of Occurring | Stock Price Impact | Why plausible / what changes |
|---|---|---|---|
| DOJ portal steering antitrust injunction | 28% | -40% | Adverse Department of Justice antitrust action or regulatory enforcement targeting real estate portal steering and exclusive broker routing could dismantle the Preferred monetization framework by mid-2027. Prohibiting success-based commission splits or mandating open listing syndication would severely impair platform take-rates, reducing residential segment cash flows by more than a third and collapsing enterprise valuation multiples. |
| Severe stagflationarystagflationAn economic condition characterized by stagnant growth, high unemployment, and high inflation.View full glossary entry residential freeze | 20% | -38% | A persistent global energy shockglobal energy shockA sudden, internationally significant disruption in energy supply or prices.View full glossary entry pushing ten-year Treasury yields past 5.5% could drive mortgage rates above 8.5% through 2027. Affordability destruction would collapse existing home turnover below 3.5 million units. Pervasive brokerage insolvencies and mass agent attrition would severely impair Premier Agent advertising subscriptions and mortgage originations, pushing consolidated GAAP operating results into deep deficits. |
Plausible upside scenarios
Tail Opportunities
Tail yet plausible upside scenarios selected for their highest potential impact.
Scroll to view all columns
| Tail scenario | Chance of Occurring | Stock Price Impact | Why plausible / what changes |
|---|---|---|---|
| Macro mortgage rate easing inflection | 32% | +55% | A decisive macroeconomic disinflation cycle driving benchmark ten-year Treasury yields below 3.75% would pull mortgage rates toward 5.5% by 2028. Breaking the rate-lock freeze would unleash years of pent-up household formation, surging existing home sales toward 5.5 million annualized units. High operating leverageoperating leverageThe sensitivity of operating profit to changes in revenue caused by the mix of fixed and variable costs.View full glossary entry on established platform overhead would rapidly double GAAP operating income and free cash flowfree cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns.View full glossary entry. |
| Closed-loop digital transaction monopoly | 22% | +45% | Achieving nationwide scale in automated digital touring, mortgage underwriting, and closing software by 2029 could establish an indispensable transaction utility. Capturing integrated financing, escrow, and title tolls exceeding one hundred basis points per home purchase would triple platform revenue per transaction. Network effectsnetwork effectA phenomenon where a product gains value as more users join the platform.View full glossary entry would expand operating marginsoperating marginsOperating profit as a percentage of revenue after operating expenses, before interest and taxes.View full glossary entry past twenty-five percent, triggering a major market valuation re-rating. |
Company Financial Analysis
Zillow Group Earnings and Financials Analysis by AI
Financial figures available as of Sep 20, 2026. Only filings and source records available by this analysis date are included.
Earnings and financials
AI Review
The latest financial results tell a story of strong top-line recovery alongside fragile accounting profitability. Trailing twelve-month revenue reached 2.81 billion dollars through mid-2026, growing eighteen percent year-over-year despite a frozen housing turnover market. This expansion was driven by multifamily rental revenue surging over thirty percent and purchase mortgage originations jumping seventy-five percent, demonstrating that the business is no longer tethered solely to home sales. However, true accounting profits remain modest, with trailing net income at fifty-five million dollars and the second quarter of 2026 recording a slight net loss. While trailing free cash flow reached 250 million dollars, expanding mortgage originations consume working capital. Long-term progress requires turning top-line momentum into repeatable GAAP net income.
Revenue, earnings, and cash flow
The table compares up to five fiscal years of revenue, net income, and free cash flow available to this analysis.
| Fiscal year | Revenue | Net income | Free cash flow |
|---|---|---|---|
| 2025 | USD 2.6B | USD 23M | USD 235M |
| 2024 | USD 2.2B | USD -112M | USD 285M |
| 2023 | USD 1.9B | USD -158M | USD 189M |
| 2022 | USD 2B | USD -101M | USD 4.4B |
| 2021 | USD 2.1B | USD -528M | USD -3.3B |
Valuation context: historical P/E
The table compares up to five fiscal years of point-in-time valuation evidence available to this analysis.
| Fiscal year | P/E | Earnings basis | Currency basis | Ticker / reporting |
|---|---|---|---|---|
| 2025 | >100x | TTM | Native | USD / USD |
| 2024 | -- | TTM | Loss-making | USD / USD |
| 2023 | -- | TTM | Loss-making | USD / USD |
| 2022 | -- | Annual | Loss-making | USD / USD |
| 2021 | -- | Annual | Loss-making | USD / USD |
P/E uses historical market capitalization and earnings known at each period. Cross-currency observations are normalized to USD using point-in-time FX rates.
Profitability and margins
AI Review
Gross profit margins remain structurally wide at 74.1%, showcasing strong pricing power across digital marketplace listings. The slight decline from historical eighty-percent levels reflects a growing revenue mix from mortgage originations and rental marketing, which carry higher direct fulfillment costs than pure advertising but contribute substantial incremental gross dollars. In contrast, operating margins have lingered near breakeven, improving from negative territory to slightly positive on a trailing basis. The wide gap between a twenty-three percent adjusted EBITDA margin and negligible GAAP operating income is caused by heavy employee stock compensation. Delivering true operating leverage requires revenue growth to consistently outpace overhead while stock grants moderate.
The table compares up to five fiscal years of operating income and reported profitability margins.
| Fiscal year | Operating income | Operating margin | Net margin |
|---|---|---|---|
| 2025 | USD -32M | -1.2% | 0.9% |
| 2024 | USD -197M | -8.8% | -5.0% |
| 2023 | USD -270M | -13.9% | -8.1% |
| 2022 | USD -93M | -4.7% | -5.2% |
| 2021 | USD 239M | 11.2% | -24.8% |
Balance sheet and leverage
AI Review
The balance sheet provides substantial structural resilience against macroeconomic downturns. Stockholders' equity stood at 4.88 billion dollars with a conservative debt-to-equity ratio of 0.11 and no burdensome near-term debt maturities. This clean solvency profile ensures complete independence from elevated interest rates and tight commercial bank lending conditions. However, liquidity reserves have been significantly drawn down by aggressive financial engineering. Cash and short-term investments fell from 1.2 billion dollars to 682 million dollars in mid-2026 after management deployed over 826 million dollars into share repurchases. Because buybacks exceeded organic free cash flow, the company must moderate its repurchase pace until cash generation expands.
The table compares up to five fiscal years of debt, liquidity, net cash or debt, and current-ratio evidence.
| Fiscal year | Total debt | Cash + short-term investments | Net cash / (debt) | Current ratio |
|---|---|---|---|---|
| 2025 | USD 536M | USD 1.3B | USD 237M net cash | 3.13x |
| 2024 | USD 743M | USD 1.9B | USD 342M net cash | 2.81x |
| 2023 | USD 1.8B | USD 2.8B | USD 340M net debt | 3.24x |
| 2022 | USD 1.9B | USD 3.4B | USD 401M net debt | 13.34x |
| 2021 | USD 1.6B | USD 2.8B | USD 711M net cash | 1.98x |
Net debt below zero is displayed as net cash. Current ratio is current assets divided by current liabilities.
Capex and investment intensity
AI Review
Management has maintained strict investment discipline following the complete shutdown of the capital-heavy home-flipping business. Capital expenditures were modest at 5.15% of revenue in fiscal 2025, with cash outlays dedicated to internal software development, artificial intelligence search features, and virtual touring tools rather than physical property inventory. This capital lightness allows the business to convert gross revenue into operating cash flow. While research and development consumes over six hundred million dollars annually in engineering salaries, a corporate restructuring in mid-2026 established a leaner expense base. Management is prioritizing high-return software features that increase transaction conversion over costly infrastructure expansion.
The table compares up to five fiscal years of capital expenditure and research-and-development investment.
| Fiscal year | Capital expenditure | R&D spend |
|---|---|---|
| 2025 | USD 133M | USD 607M |
| 2024 | USD 143M | USD 585M |
| 2023 | USD 165M | USD 560M |
| 2022 | USD 140M | USD 498M |
| 2021 | USD 104.4M | USD 421M |
Quarterly Forecast Scenarios
Zillow Group Averaged Consensus Scenarios
One row per forecast quarter. Asset scenario targets are shown in USD; benchmark values are shown in USD.
Scroll to view all columns
| Quarter | Bear case (USD) | Base case (USD) | Bull case (USD) | S&P 500 benchmark (USD) |
|---|---|---|---|---|
| $27.43 | $29.96 | $31.30 | $750.26 | |
| $26.33 | $30.68 | $32.86 | $736.44 | |
| $26.09 | $32.27 | $35.16 | $743.40 | |
| $24.79 | $33.20 | $37.27 | $755.15 | |
| $25.28 | $34.71 | $39.14 | $776.22 | |
| $26.30 | $36.72 | $42.27 | $787.13 | |
| $27.61 | $39.27 | $46.07 | $802.83 | |
| $27.06 | $40.90 | $48.84 | $812.05 | |
| $27.87 | $42.44 | $51.28 | $839.18 | |
| $28.99 | $44.55 | $54.87 | $850.50 | |
| $30.72 | $46.98 | $59.26 | $872.39 | |
| $31.34 | $48.76 | $62.73 | $885.51 | |
| $31.03 | $50.52 | $64.71 | $909.56 | |
| $32.27 | $52.50 | $68.49 | $916.13 | |
| $33.88 | $54.83 | $73.29 | $936.51 | |
| $34.90 | $56.22 | $76.95 | $947.34 | |
| $35.48 | $57.65 | $78.49 | $969.59 | |
| $36.19 | $59.57 | $81.63 | $979.99 | |
| $37.28 | $61.68 | $85.71 | $999.60 | |
| $37.28 | $63.20 | $88.28 | $1,012 |
Behind the synthesis
How each opinion shapes the consensus
The independently supported consensus reveals a business successfully decoupling revenue growth from frozen residential housing turnover through rapid rental marketplace expansion and higher transaction monetization. However, reports diverge sharply on earnings quality. Bullish perspectives project dramatic operating leverage and benefit from massive share buybacks, while rigorous empirical reports demonstrate that stock-based compensation exceeding four hundred million dollars annually severely depresses true GAAP profitability. Furthermore, primary filings confirm cash reserves fell from 1.2 billion dollars to 682 million dollars in mid-2026 due to repurchases outpacing organic free cash flow, while mortgage origination consumes working capital. Regulatory disputes, including FTC rental mandates and regional MLS arbitration setbacks, introduce real frictions. Consequently, relative weights prioritize filings-grounded analyses that incorporate dilution and restructuring reality over unconstrained multiple expansion, while preserving the proven structural power of countercyclical rental compounding.
Universal Investor AI
The Polymath
GPT-6 AstraExemplary primary-source verification incorporating SEC filings, FTC settlements, and MLS arbitration rulings. It grounds valuation in diluted shares, restructuring charges, and realistic terminal multiples, providing the most causally disciplined forecast path.
Universal Investor AI
The Polymath
Opus 5Superior empirical grounding using Q2 2026 disclosures. It uniquely highlights mortgage working-capital absorption, traffic contraction, and the mathematical unsustainability of current buyback run-rates without a cash-flow inflection, balancing growth against structural frictions.
Sherlock Holmes AI
The Whistleblower
Gemini 3.8 FlashThis analysis provides robust, source-verified evidence detailing Zillow's transition toward Enhanced Markets and counter-cyclical rental monetization. Its causal link between non-transactional revenue expansion and operating leverage is persuasive, though it mildly underweights the cash drain from stock compensation.
Universal Investor AI
The Polymath
Gemini 3.8 FlashExcellent identification of fixed-cost operating discipline and multifamily listing expansion approaching a billion-dollar run rate. It balances top-line growth against rate lock-in frictions with coherent causal mechanisms.
Warren Buffett AI
The Value Seeker
Gemini 3.8 FlashProvides a sound owner-earnings framework distinguishing asset-light toll extraction from cyclical home turnover. It rightly identifies wide gross margins, though its timeline for full turnover mean reversion is somewhat optimistic.
Niccolo Machiavelli AI
The Insider
Gemini 3.8 FlashDetails the operational shift toward Preferred revenue-share arrangements and corporate restructuring savings. Its assessment of top-tier agent consolidation is realistic, though regulatory scrutiny on exclusive syndication remains an underappreciated friction.
J.P. Morgan AI
The Titan
Gemini 3.8 FlashPresents strong insight into per-share value concentration driven by an aggressive buyback program. However, its terminal multiple expansion assumptions are overly aggressive given persistent benchmark interest rates and regulatory headwinds surrounding agent steering.
Superintelligence AI
The Anthropologist
Gemini 3.8 FlashOffers a compelling synthesis of rental marketplace decoupling and enterprise software attach. It captures the balance-sheet resilience well, though it partially discounts the timing delay in mortgage closing revenue recognition.
Ray Dalio AI
The Strategist
Gemini 3.8 FlashStrong long-term debt cycle framing that captures how non-cyclical rentals buffer high-interest-rate environments. It provides good capital allocation logic, although its terminal free cash flow conversion assumes seamless mortgage scaling.
Warren Buffett AI
The Value Seeker
Gemini 3.8 FlashClear focus on competitive moats and per-share intrinsic value accretion from buybacks. It correctly notes low balance sheet leverage, but glosses over the gross margin compression from expanding mortgage origination.
Universal Investor AI
The Polymath
Gemini 3.8 FlashDisciplined assessment of post-iBuying capital lightness and software monetization through ShowingTime and Follow Up Boss. It properly identifies FCF inflection, though it minimizes the regulatory overhang from commission unbundling.
Superintelligence AI
The Anthropologist
Gemini 3.8 FlashThe report presents a rigorous critique of agent commission compression and heavy stock dilution. However, it overstates the immediate threat of generative AI search disintermediation while downplaying the structural durability of rental marketplace revenue.
Michael Burry AI
The Vulture
Gemini 3.8 FlashA disciplined value assessment highlighting razor-thin GAAP operating margins and high trailing multiples. It accurately notes the liquidity drain from buybacks, but underestimates operating leverage from software integrations and countercyclical multifamily listing expansion.
Elon Musk AI
The Visionary
Gemini 3.8 FlashAccurately highlights the grotesque gap between adjusted EBITDA and GAAP net income while noting buyback liquidity depletion. However, its near-term path is excessively punitive regarding immediate organic traffic collapse.
Research Provenance
References & Context
This Zillow Group consensus analysis combines structured market evidence with independent AI-agent forecasts. External references below are limited to sources recorded by the researcher agents for this forecast batch.
Primary analysis inputs
- iPulse AI Multi-Agent Forecasts — independent analyst personas, model outputs, and consensus synthesis.
- iPulse AI Global Events Context — macroeconomic, geopolitical, regulatory, and industry-event context.
- Structured market history — prices, distributions, volatility, identifiers, and listing metadata.
- Company earnings and financial statements — revenue, profitability, balance-sheet, cash-flow, and investment trends.
- Researcher web evidence — public sources consulted to challenge and contextualize the forecast thesis.
Independent AI Advisor panel
- AI Advisors
- 14
- AI Researchers
- 11
- AI Thinkers
- 3
Sources retained from AI Researcher searches
Asset-specific · Researcher webShowing the top 15 of 62 deduplicated sources retained for this batch.
- 01FTC Secures Order Resolving Antitrust Concerns with Zillow-Redfin Agreement | Federal Trade Commissionftc.gov
- 02www.sec.govsec.gov
- 03www.sec.govsec.gov
- 04z-20260630sec.gov
- 05ZILLOW GROUP, INC. - Form 8-K - FY2025sec.gov
- 06urban compasscbinsights.com
- 07Zillow resolves FTC lawsuit over claims it paid Redfin to suppress rental listings - Chicago Sun-Timeschicago.suntimes.com
- 08__symbol__ Stock Quote Price and Forecast | CNNcnn.com
- 09Case 2:25-cv-01818-JLR Document 45 Filed 12/29/25 Page 47 of 100cohenmilstein.com
- 10MEMORANDUM Opinion and Order: For the reasons set forth in the attached Memorandum Opinion and Order, the plaintiff's motion for preliminary injunction is denied for Zillow Group, Inc. et al v. Midwest Real Estate Data LLC et al :: Justia Dockets & Filingsdocs.justia.com
- 11MRED Suspends Listing Data Feeds to Zillow Groupfinance.yahoo.com
- 12Zillow Group Inc (Z) (Q2 2026) Earnings Call Highlights: Strong Revenue Growth and AI Momentum ...finance.yahoo.com
- 13Zillow Group, Inc. Class C Q2 2026 Earnings Call Summaryfinance.yahoo.com
- 14Zillow Q2 Earnings Surpass Estimates on Solid Revenue Growthfinance.yahoo.com
- 15How the FTC's last-minute settlement with Zillow and Redfin reshapes their $100M rentals deal – GeekWiregeekwire.com
And 47 more sources were used and retained in the batch inventory.
Context retained with this Consensus
The same public-safe market, global-event, and fundamental context supplied to the AI Advisor panel.
Global context snapshot
2025 Full-Year Global Market and World-Events Context
Download Archived SnapshotCoverage 2025-01-01 to 2025-12-31 · Knowledge cutoff 2025-12-31
This full-year context package covers the principal geopolitical, economic, monetary-policy, technology, trade, energy, and institutional developments that shaped global markets during 2025. It gives the forecasting model a chronological account of major world events together with their likely transmission into growth, inflation, interest rates, supply chains, commodities, currencies, public markets, and sector-level investment conditions.
The package also includes monthly and quarterly macroeconomic and cross-asset reference tables spanning US and international growth, central-bank policy, sovereign yields, major equity indices, foreign exchange, energy, industrial and precious metals, and digital assets. Quarterly and full-year high-impact summaries are integrated; monthly quantitative series remain working values pending final audit, and that qualification is part of the preserved context.
| Top 3 Market Shifts From File | Date | Status |
|---|---|---|
| DeepSeek shock and AI economics reset | 2025-01-27 | OPEN ENDED TREND |
| US tariff regime escalation and trade-system rupture | 2025-02-01 | ACTIVE POLICY REGIME |
| Federal Reserve easing cycle after a prolonged hold | 2025-09-17 | ACTIVE POLICY REGIME |
Representative Sources of the Context File
And more sources from the retained context package.
2026 Year-to-Date Global Market and World-Events Context Through September 20
Download Archived SnapshotCoverage 2026-01-01 to 2026-09-20 · Knowledge cutoff 2026-09-20
January 1-September 20, 2026: monetary tightening, energy security, trade restrictions, AI financing and divergent growth; five leading market themes.
Fed raised rates to 3.75%-4.00%; ECB hike is in force and BOJ increase starts September 24. Markets through September 18, bitcoin through September 19.
| Top 3 Market Shifts From File | Date | Status |
|---|---|---|
| Renewed monetary tightening amid persistent inflation | 2026-01-30 | ACTIVE POLICY REGIME |
| Iran/Hormuz conflict and wider energy-security disruption | 2026-02-28 | ONGOING |
| Tariff legal reset and strategic supply restrictions | 2026-02-20 | ACTIVE POLICY REGIME |
Representative Sources of the Context File
And more sources from the retained context package.
Fundamental context
Income statement
9 fieldsdepreciationAndAmortization · ebit · ebitda · grossProfit · +5 more fields
Balance sheet
12 fieldscash · commonStockSharesOutstanding · longTermDebt · netDebt · +8 more fields
Cash flow
5 fieldscapitalExpenditures · dividendsPaid · freeCashFlow · salePurchaseOfStock · +1 more field
annual: 2014-12-31–2025-12-31, 12 periods; quarterly: 2023-09-30–2026-06-30, 12 periods
Currencies cited: USD (quote USD; primary reporting USD; converted/valuation USD).
End of the paywalled preview
The excerpt from Deep Dive: detailed analysis to this notice is the simplified paywalled content included on this page. A signed-in, verified account with the required subscription provides the full interactive interface and the additional research, datasets and tools listed below.
Those additional materials are not included in this preview and cannot be revealed by removing its visual restrictions.
Additional with full access
Individual AI Advisor reports
- Investment theses
- Bull and bear scenarios and alpha signals
- Drivers, headwinds, risks and opportunities
- Quarterly forecast rationale
- Advisor research references and configuration
Additional datasets and interactive tools
- Interactive forecast comparisons
- Available detailed financial statements
- Market history and corporate-action adjustments
- Eligible historical publication workspaces
Explore complete public research examples
These public assets show the complete AI Consensus research. Their findings concern those assets, not this report.