Papa John's International, Inc. (PZZA) DCF Valuation

Papa John's International, Inc. (PZZA) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Papa John's International, Inc. (PZZA) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Discover the true potential of Papa John's International, Inc. (PZZA) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes influence the valuation of Papa John's – all within a single Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,619.2 1,813.2 2,068.4 2,102.1 2,135.7 2,292.1 2,459.8 2,639.9 2,833.1 3,040.5
Revenue Growth, % 0 11.98 14.07 1.63 1.6 7.32 7.32 7.32 7.32 7.32
EBITDA 67.1 137.0 217.1 161.1 212.5 182.5 195.8 210.2 225.5 242.1
EBITDA, % 4.14 7.56 10.49 7.66 9.95 7.96 7.96 7.96 7.96 7.96
Depreciation 47.3 49.7 48.8 52.0 64.1 61.9 66.4 71.3 76.5 82.1
Depreciation, % 2.92 2.74 2.36 2.48 3 2.7 2.7 2.7 2.7 2.7
EBIT 19.8 87.3 168.2 109.0 148.4 120.6 129.4 138.9 149.1 160.0
EBIT, % 1.22 4.82 8.13 5.19 6.95 5.26 5.26 5.26 5.26 5.26
Total Cash 27.9 130.2 70.6 47.4 40.6 75.5 81.0 87.0 93.3 100.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 70.5 102.7 103.1 118.2 112.0
Account Receivables, % 4.35 5.67 4.98 5.62 5.25
Inventories 27.5 30.3 35.0 41.4 36.1 40.0 42.9 46.0 49.4 53.0
Inventories, % 1.7 1.67 1.69 1.97 1.69 1.74 1.74 1.74 1.74 1.74
Accounts Payable 29.1 37.4 28.1 62.3 74.9 53.6 57.5 61.7 66.3 71.1
Accounts Payable, % 1.8 2.06 1.36 2.96 3.51 2.34 2.34 2.34 2.34 2.34
Capital Expenditure -37.7 -35.7 -68.6 -78.4 -76.6 -68.4 -73.4 -78.8 -84.6 -90.8
Capital Expenditure, % -2.33 -1.97 -3.31 -3.73 -3.59 -2.99 -2.99 -2.99 -2.99 -2.99
Tax Rate, % 20.81 20.81 20.81 20.81 20.81 20.81 20.81 20.81 20.81 20.81
EBITAT 19.1 67.1 133.8 88.2 117.5 99.6 106.9 114.7 123.1 132.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -40.2 54.4 99.6 74.6 129.0 61.3 92.2 98.9 106.2 113.9
WACC, % 7.64 7.26 7.31 7.34 7.31 7.37 7.37 7.37 7.37 7.37
PV UFCF
SUM PV UFCF 376.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 116
Terminal Value 2,163
Present Terminal Value 1,516
Enterprise Value 1,892
Net Debt 925
Equity Value 967
Diluted Shares Outstanding, MM 33
Equity Value Per Share 29.17

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Papa John's financial data pre-filled to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive PZZA Data: Pre-loaded with Papa John's historical financial performance and future growth forecasts.
  • Customizable Assumptions: Modify inputs such as sales growth, profit margins, discount rates, tax rates, and capital investments.
  • Interactive Valuation Tool: Instant recalculations of Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive Interface: Designed for ease of use, catering to both industry professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Papa John's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the results and utilize the findings for investment decisions.

Why Choose Papa John's?

  • Quality Ingredients: We prioritize fresh, high-quality ingredients in every pizza.
  • Customer Satisfaction: Our commitment to service ensures a delightful dining experience.
  • Innovative Menu: A diverse range of options caters to all tastes and dietary preferences.
  • Convenient Ordering: Easy online and mobile ordering for a seamless experience.
  • Proven Track Record: Trusted by millions, Papa John's is a leader in the pizza industry.

Who Should Use This Product?

  • Investors: Evaluate Papa John's valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Gain insights into how large companies like Papa John's are appraised.
  • Consultants: Provide comprehensive valuation reports for your clientele.
  • Students and Educators: Utilize real-time data to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled Data: Includes Papa John's historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Papa John's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.