PZZA
Papa John's International Inc
Price:  
71.81 
USD
Volume:  
592,187.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PZZA Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of Papa John's International Inc (PZZA) is 84.28 USD. This PZZA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.81 USD, the upside of Papa John's International Inc is %.

The range of the Intrinsic Value is 55.22 - 152.77 USD

71.81 USD
Stock Price
84.28 USD
Intrinsic Value
Intrinsic Value Details

PZZA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 55.22 - 152.77 84.28 17.4%
DCF (Growth 10y) 65.53 - 162.23 94.59 31.7%
DCF (EBITDA 5y) 41.41 - 60.54 51.01 -29.0%
DCF (EBITDA 10y) 54.02 - 78.25 65.65 -8.6%
Fair Value 60.74 - 60.74 60.74 -15.41%
P/E 47.35 - 68.71 56.66 -21.1%
EV/EBITDA 21.87 - 58.69 35.04 -51.2%
EPV 79.90 - 109.42 94.66 31.8%
DDM - Stable 19.82 - 52.48 36.15 -49.7%
DDM - Multi 49.59 - 96.12 64.84 -9.7%

PZZA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,352.50
Beta 1.15
Outstanding shares (mil) 32.76
Enterprise Value (mil) 3,134.80
Market risk premium 4.60%
Cost of Equity 9.87%
Cost of Debt 4.71%
WACC 8.62%