As of 2024-07-27, the Intrinsic Value of Papa John's International Inc (PZZA) is 75.15 USD. This PZZA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.93 USD, the upside of Papa John's International Inc is %.

The range of the Intrinsic Value is 43.89 - 175.02 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	43.89 - 175.02	75.15	83.6%
DCF (Growth 10y)	42.59 - 152.88	69.10	68.8%
DCF (EBITDA 5y)	20.16 - 32.10	24.86	-39.3%
DCF (EBITDA 10y)	25.44 - 38.73	30.85	-24.6%
Fair Value	56.44 - 56.44	56.44	37.89%
P/E	33.96 - 40.40	37.99	-7.2%
EV/EBITDA	9.49 - 30.32	19.06	-53.4%
EPV	111.33 - 150.86	131.10	220.3%
DDM - Stable	21.03 - 65.24	43.13	5.4%
DDM - Multi	28.90 - 63.77	39.16	-4.3%