As of 2025-05-17, the Intrinsic Value of Pizza Pizza Royalty Corp (PZA.TO) is 305.60 CAD. This PZA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.82 CAD, the upside of Pizza Pizza Royalty Corp is 1,962.10%.
The range of the Intrinsic Value is 257.77 - 378.15 CAD
Based on its market price of 14.82 CAD and our intrinsic valuation, Pizza Pizza Royalty Corp (PZA.TO) is undervalued by 1,962.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 257.77 - 378.15 | 305.60 | 1962.1% |
| DCF (Growth 10y) | 281.14 - 401.77 | 329.32 | 2122.1% |
| DCF (EBITDA 5y) | 267.74 - 297.47 | 282.17 | 1804.0% |
| DCF (EBITDA 10y) | 288.84 - 334.51 | 310.59 | 1995.8% |
| Fair Value | 6.29 - 6.29 | 6.29 | -57.56% |
| P/E | 18.87 - 223.66 | 115.70 | 680.7% |
| EV/EBITDA | 14.98 - 269.17 | 138.37 | 833.7% |
| EPV | 13.61 - 17.91 | 15.76 | 6.3% |
| DDM - Stable | 10.24 - 19.94 | 15.09 | 1.8% |
| DDM - Multi | 221.12 - 316.14 | 259.03 | 1647.8% |
| Market Cap (mil) | 364.87 |
| Beta | 0.62 |
| Outstanding shares (mil) | 24.62 |
| Enterprise Value (mil) | 411.08 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.64% |
| Cost of Debt | 4.25% |
| WACC | 7.14% |