As of 2025-06-23, the Intrinsic Value of Par Pacific Holdings Inc (PARR) is 76.67 USD. This PARR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.87 USD, the upside of Par Pacific Holdings Inc is 175.10%.
The range of the Intrinsic Value is 45.18 - 174.57 USD
Based on its market price of 27.87 USD and our intrinsic valuation, Par Pacific Holdings Inc (PARR) is undervalued by 175.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.18 - 174.57 | 76.67 | 175.1% |
| DCF (Growth 10y) | 54.31 - 191.07 | 88.19 | 216.4% |
| DCF (EBITDA 5y) | 42.15 - 100.30 | 59.45 | 113.3% |
| DCF (EBITDA 10y) | 52.76 - 126.59 | 75.84 | 172.1% |
| Fair Value | -5.81 - -5.81 | -5.81 | -120.86% |
| P/E | (9.98) - 23.64 | 4.52 | -83.8% |
| EV/EBITDA | (1.06) - 15.63 | 7.91 | -71.6% |
| EPV | 46.53 - 99.37 | 72.95 | 161.8% |
| DDM - Stable | (11.28) - (45.88) | (28.58) | -202.5% |
| DDM - Multi | 79.58 - 258.60 | 122.56 | 339.8% |
| Market Cap (mil) | 1,437.53 |
| Beta | 0.75 |
| Outstanding shares (mil) | 51.58 |
| Enterprise Value (mil) | 2,471.23 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.25% |
| Cost of Debt | 17.61% |
| WACC | 12.16% |