As of 2025-06-19, the Intrinsic Value of Papa John's International Inc (PZZA) is 126.96 USD. This PZZA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.98 USD, the upside of Papa John's International Inc is 159.20%.
The range of the Intrinsic Value is 86.27 - 224.78 USD
Based on its market price of 48.98 USD and our intrinsic valuation, Papa John's International Inc (PZZA) is undervalued by 159.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 86.27 - 224.78 | 126.96 | 159.2% |
| DCF (Growth 10y) | 112.08 - 266.07 | 157.57 | 221.7% |
| DCF (EBITDA 5y) | 48.13 - 57.73 | 54.13 | 10.5% |
| DCF (EBITDA 10y) | 73.95 - 89.64 | 82.79 | 69.0% |
| Fair Value | 220.75 - 220.75 | 220.75 | 350.69% |
| P/E | 52.64 - 147.81 | 93.80 | 91.5% |
| EV/EBITDA | 38.15 - 50.97 | 47.60 | -2.8% |
| EPV | 104.28 - 136.61 | 120.45 | 145.9% |
| DDM - Stable | 87.23 - 261.08 | 174.15 | 255.6% |
| DDM - Multi | 72.64 - 166.96 | 101.01 | 106.2% |
| Market Cap (mil) | 1,603.61 |
| Beta | 0.91 |
| Outstanding shares (mil) | 32.74 |
| Enterprise Value (mil) | 2,345.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.06% |
| Cost of Debt | 4.93% |
| WACC | 6.08% |