Papa John's International, Inc.
Bear Case (25th pct.)
-36.2% vs price
Base Case (Median)
-10.2% vs price
Bull Case (75th pct.)
-8.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-31.34 | -234.9% | High (40%) |
| PE Comparable | $14.83 | -36.2% | Medium (25%) |
| EV/EBITDA | $55.22 | 137.7% | Medium (20%) |
| EV/FCF | $20.85 | -10.3% | Medium (20%) |
| Earnings Power Value | $21.30 | -8.3% | Medium (50%) |
Based on 5 out of 8 methods, PZZA appears overvalued at the current price of $23.23. The base case fair value of $20.85 implies 10.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.