PZZA

$34.23

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 3.43% trendline growth.
Want to create your own valuation? Create a free account.
$107.33

With 20% Margin of Safety (MoS):

$85.86
150.84% upside
Capital Efficiency
Average Quarterly ROIC
6.14%
Cost of Capital (estimated)7%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
69
BullishWeighted across 6 signals
DCF Discount
150.8% discount to price
100
FCF Yield
20.8% trailing FCF yield
100
ROIC vs WACC
ROIC 6.1% vs WACC 7.0% (0.9x)
44
Net Debt / FCF
3.0x net debt to FCF
1
Buybacks
Share count growing
30
FCF CAGR (5Y)
18.6% 5Y FCF CAGR
100
Strengths: DCF Discount, FCF Yield. Concerns: Net Debt / FCF, Buybacks.
Narrative Score
51
Weak
Weighted across 3 recent drivers · Last 30 daysVs 6-Month Baseline: Low (15th pct)
Trend: StableConfidence: 64%Updated: 2h ago
Sources: 15 (News 14 · Analyst 1)
Drivers
13 news sentiment+0.1
Regulatory scrutiny+0.0
Analyst reiterations0.0
Other Metrics
P/E29.4
Profit Margin1.8%
Owner Earnings$193.52m
One Dollar Premise158.00%
Debt/Equity-3.02
Current Ratio0.84
PEG-0.591
Free Cash Flow (in millions)
20052006200720082009201020112012201320142015201620172018201920202021202220232024
$102$125$93$102$134$120$130$147$152$171$199$200$188$115$99$222$253$196$270$233
How Intrinziq Estimates Fair Value

Intrinziq estimates Papa John's International, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Papa John's International, Inc.Consumer Cyclical

Papa John's International, Inc. operates and franchises pizza delivery and carryout restaurants under the Papa John's trademark in the United States and internationally. It operates through four segments: Domestic Company-Owned Restaurants, North America Commissaries, North America Franchising, and International Operations. The company also operates dine-in and delivery restaurants under the Papa John's trademark internationally. As of December 26, 2021, it operated 5,650 Papa John's restaurants, which included 600 company-owned and 5,050 franchised restaurants in 50 countries and territories. The company was founded in 1984 and is based in Louisville, Kentucky.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.