The Discounted Cash Flow (DCF) valuation of Papa John's International Inc (PZZA) is 75.15 USD. With the latest stock price at 40.93 USD, the upside of Papa John's International Inc based on DCF is 83.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.1% | 7.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 43.89 - 175.02 | 75.15 |
| Upside | 7.2% - 327.6% | 83.6% |