PZA.TO
Pizza Pizza Royalty Corp
Price:  
13.09 
CAD
Volume:  
33,424.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PZA.TO Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Pizza Pizza Royalty Corp (PZA.TO) is 283.61 CAD. This PZA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.09 CAD, the upside of Pizza Pizza Royalty Corp is %.

The range of the Intrinsic Value is 234.95 - 360.74 CAD

13.09 CAD
Stock Price
283.61 CAD
Intrinsic Value
Intrinsic Value Details

PZA.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 234.95 - 360.74 283.61 2066.7%
DCF (Growth 10y) 260.57 - 390.80 311.21 2277.5%
DCF (EBITDA 5y) 222.43 - 248.52 234.68 1692.8%
DCF (EBITDA 10y) 250.98 - 295.57 271.76 1976.1%
Fair Value 6.42 - 6.42 6.42 -50.94%
P/E 13.87 - 195.41 102.73 684.8%
EV/EBITDA 12.13 - 203.54 106.48 713.4%
EPV 11.57 - 16.14 13.85 5.8%
DDM - Stable 9.64 - 19.64 14.64 11.8%
DDM - Multi 196.43 - 295.45 234.84 1694.0%

PZA.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 322.25
Beta 0.41
Outstanding shares (mil) 24.62
Enterprise Value (mil) 368.45
Market risk premium 5.10%
Cost of Equity 8.11%
Cost of Debt 4.25%
WACC 7.51%