PAPA JOHNS INTERNATIONAL INC (PZZA)
Retail-Eating Places · Consumer Discretionary · $1.1B
Intrinsic Value (Consensus)
$16.79
Current Price
$32.69
Margin of Safety
-48.6%
48.6% Above Intrinsic Value
Value: $17
Price: $33
Valuation Model Estimates
Current Price: $32.69
DCF (Discounted Cash Flow)
$23.63
Graham Number
Not applicable
—
Earnings Power Value
$8.74
Relative Value (P/E)
$18.00
Dividend Discount Model
$5.54
Consensus Value
$16.79
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
38
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Key Financials
- EPS (TTM)
- $0.90
- EPS (Forward)
- $0.92
- Book Value
- $-13.52
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- -0.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 2.6%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance