As of 2024-12-14, the Intrinsic Value of Pizza Pizza Royalty Corp (PZA.TO) is
299.54 CAD. This PZA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.27 CAD, the upside of Pizza Pizza Royalty Corp is
2,157.30%.
The range of the Intrinsic Value is 252.20 - 371.25 CAD
299.54 CAD
Intrinsic Value
PZA.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
252.20 - 371.25 |
299.54 |
2157.3% |
| DCF (Growth 10y) |
272.23 - 388.45 |
318.67 |
2301.4% |
| DCF (EBITDA 5y) |
262.80 - 298.71 |
275.42 |
1975.5% |
| DCF (EBITDA 10y) |
280.23 - 329.25 |
299.76 |
2158.9% |
| Fair Value |
6.32 - 6.32 |
6.32 |
-52.36% |
| P/E |
18.97 - 225.69 |
114.87 |
765.6% |
| EV/EBITDA |
15.24 - 277.49 |
124.82 |
840.6% |
| EPV |
12.69 - 16.67 |
14.68 |
10.7% |
| DDM - Stable |
10.35 - 20.09 |
15.22 |
14.7% |
| DDM - Multi |
212.58 - 305.66 |
249.74 |
1782.0% |
PZA.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
326.69 |
| Beta |
0.60 |
| Outstanding shares (mil) |
24.62 |
| Enterprise Value (mil) |
373.37 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.61% |
| Cost of Debt |
4.25% |
| WACC |
7.08% |