As of 2024-12-15, the Intrinsic Value of Papa John's International Inc (PZZA) is
69.00 USD. This PZZA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.79 USD, the upside of Papa John's International Inc is
54.10%.
The range of the Intrinsic Value is 41.92 - 143.63 USD
69.00 USD
Intrinsic Value
PZZA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.92 - 143.63 |
69.00 |
54.1% |
| DCF (Growth 10y) |
47.88 - 146.40 |
74.30 |
65.9% |
| DCF (EBITDA 5y) |
21.95 - 38.44 |
30.42 |
-32.1% |
| DCF (EBITDA 10y) |
32.13 - 52.06 |
41.88 |
-6.5% |
| Fair Value |
72.59 - 72.59 |
72.59 |
62.08% |
| P/E |
39.80 - 54.36 |
45.69 |
2.0% |
| EV/EBITDA |
16.57 - 37.73 |
27.50 |
-38.6% |
| EPV |
128.81 - 185.94 |
157.37 |
251.4% |
| DDM - Stable |
26.01 - 86.54 |
56.28 |
25.7% |
| DDM - Multi |
29.59 - 72.09 |
41.46 |
-7.4% |
PZZA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,461.95 |
| Beta |
0.55 |
| Outstanding shares (mil) |
32.64 |
| Enterprise Value (mil) |
2,198.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.42% |
| Cost of Debt |
5.01% |
| WACC |
6.26% |