PZZA
Papa John's International Inc
Price:  
42.00 
USD
Volume:  
1,186,217.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PZZA Intrinsic Value

%
Upside

As of 2024-07-16, the Intrinsic Value of Papa John's International Inc (PZZA) is 72.75 USD. This PZZA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.00 USD, the upside of Papa John's International Inc is %.

The range of the Intrinsic Value is 42.04 - 172.29 USD

42.00 USD
Stock Price
72.75 USD
Intrinsic Value
Intrinsic Value Details

PZZA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.04 - 172.29 72.75 73.2%
DCF (Growth 10y) 40.82 - 150.50 66.90 59.3%
DCF (EBITDA 5y) 20.09 - 30.85 24.22 -42.3%
DCF (EBITDA 10y) 25.09 - 37.65 30.15 -28.2%
Fair Value 56.44 - 56.44 56.44 34.37%
P/E 34.47 - 41.42 38.24 -8.9%
EV/EBITDA 10.37 - 28.68 19.19 -54.3%
EPV 108.70 - 150.18 129.44 208.2%
DDM - Stable 20.56 - 65.64 43.10 2.6%
DDM - Multi 28.27 - 64.16 38.61 -8.1%

PZZA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,384.74
Beta 0.65
Outstanding shares (mil) 32.97
Enterprise Value (mil) 2,152.31
Market risk premium 4.60%
Cost of Equity 8.89%
Cost of Debt 5.22%
WACC 7.25%