PZZA
Papa John's International Inc
Price:  
49.55 
USD
Volume:  
994,904.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PZZA Intrinsic Value

156.20 %
Upside

What is the intrinsic value of PZZA?

As of 2025-06-21, 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 49.55 USD, the upside of Papa John's International Inc is 156.20%.

The range of the Intrinsic Value is 86.27 - 224.78 USD

Is PZZA undervalued or overvalued?

Based on its market price of 49.55 USD and our intrinsic valuation, Papa John's International Inc (PZZA) is undervalued by 156.20%.

49.55 USD
Stock Price
126.96 USD
Intrinsic Value
Intrinsic Value Details

PZZA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 86.27 - 224.78 126.96 156.2%
DCF (Growth 10y) 112.08 - 266.07 157.57 218.0%
DCF (EBITDA 5y) 48.78 - 57.73 54.13 9.2%
DCF (EBITDA 10y) 74.58 - 89.64 82.79 67.1%
Fair Value 220.75 - 220.75 220.75 345.51%
P/E 53.65 - 149.23 94.98 91.7%
EV/EBITDA 38.58 - 51.25 47.78 -3.6%
EPV 104.28 - 136.61 120.45 143.1%
DDM - Stable 87.23 - 261.08 174.15 251.5%
DDM - Multi 72.64 - 166.96 101.01 103.9%

PZZA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,622.27
Beta 0.91
Outstanding shares (mil) 32.74
Enterprise Value (mil) 2,363.83
Market risk premium 4.60%
Cost of Equity 7.06%
Cost of Debt 4.93%
WACC 6.08%