As of 2024-12-15, the Intrinsic Value of Par Pacific Holdings Inc (PARR) is
90.89 USD. This PARR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.46 USD, the upside of Par Pacific Holdings Inc is
452.20%.
The range of the Intrinsic Value is 69.43 - 129.80 USD
90.89 USD
Intrinsic Value
PARR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
69.43 - 129.80 |
90.89 |
452.2% |
| DCF (Growth 10y) |
78.75 - 143.79 |
101.98 |
519.5% |
| DCF (EBITDA 5y) |
55.25 - 72.68 |
64.65 |
292.8% |
| DCF (EBITDA 10y) |
69.08 - 96.22 |
82.22 |
399.5% |
| Fair Value |
27.85 - 27.85 |
27.85 |
69.23% |
| P/E |
46.05 - 58.94 |
53.42 |
224.5% |
| EV/EBITDA |
20.49 - 50.30 |
30.01 |
82.3% |
| EPV |
53.45 - 92.21 |
72.83 |
342.4% |
| DDM - Stable |
34.08 - 68.90 |
51.49 |
212.8% |
| DDM - Multi |
55.88 - 91.08 |
69.52 |
322.4% |
PARR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
920.94 |
| Beta |
0.59 |
| Outstanding shares (mil) |
55.95 |
| Enterprise Value (mil) |
1,795.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.86% |
| Cost of Debt |
8.30% |
| WACC |
9.12% |