As of 2025-07-03, the Intrinsic Value of Par Pacific Holdings Inc (PARR) is 75.33 USD. This PARR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.83 USD, the upside of Par Pacific Holdings Inc is 152.50%.
The range of the Intrinsic Value is 44.30 - 171.71 USD
Based on its market price of 29.83 USD and our intrinsic valuation, Par Pacific Holdings Inc (PARR) is undervalued by 152.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.30 - 171.71 | 75.33 | 152.5% |
| DCF (Growth 10y) | 53.27 - 187.98 | 86.69 | 190.6% |
| DCF (EBITDA 5y) | 43.16 - 101.85 | 60.44 | 102.6% |
| DCF (EBITDA 10y) | 52.98 - 127.62 | 76.17 | 155.3% |
| Fair Value | -5.81 - -5.81 | -5.81 | -119.49% |
| P/E | (9.16) - 23.78 | 4.83 | -83.8% |
| EV/EBITDA | (0.32) - 16.38 | 8.22 | -72.5% |
| EPV | 45.79 - 98.52 | 72.16 | 141.9% |
| DDM - Stable | (11.22) - (45.46) | (28.34) | -195.0% |
| DDM - Multi | 79.08 - 256.10 | 121.70 | 308.0% |
| Market Cap (mil) | 1,538.63 |
| Beta | 0.74 |
| Outstanding shares (mil) | 51.58 |
| Enterprise Value (mil) | 2,572.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.28% |
| Cost of Debt | 17.61% |
| WACC | 12.28% |