PZZA - NASDAQ
Papa John's International, Inc.
$31.86
-6.5%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.
At a Glance
Live SnapshotPapa John's International, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $226.2M | $406.1M | $729.1M | $1.3B | $2.3B | $4.2B | $7.6B | $13.6B | $24.4B | $43.8B |
| Maintenance CapEx | -$23.2M | -$41.7M | -$74.9M | -$134.4M | -$241.3M | -$433.2M | -$777.7M | -$1.4B | -$2.5B | -$4.5B |
| Owner Earnings | $203.0M | $364.4M | $654.2M | $1.2B | $2.1B | $3.8B | $6.8B | $12.2B | $21.9B | $39.3B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $187.9M | $312.4M | $519.3M | $863.3M | $1.4B | $2.4B | $4.0B | $6.6B | $11.0B | $18.2B |
Related Guides
Continue your PZZA research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.