FMP
Papa John's International, Inc.
PZZA
NASDAQ
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.
38.27 USD
-0.33 (-0.862%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
1.81B
2.07B
2.1B
2.14B
2.06B
2.13B
2.2B
2.28B
2.36B
2.44B
Revenue %
-
14.07
1.63
1.6
-3.57
3.43
3.43
3.43
3.43
Ebitda
137.02M
217.06M
161.06M
212.5M
227.84M
199.06M
205.89M
212.96M
220.26M
227.82M
Ebitda %
7.56
10.49
7.66
9.95
11.06
9.35
9.35
9.35
9.35
Ebit
87.32M
168.24M
109.03M
148.41M
158.44M
139.64M
144.43M
149.39M
154.52M
159.82M
Ebit %
4.82
8.13
5.19
6.95
7.69
6.56
6.56
6.56
6.56
Depreciation
49.7M
48.82M
52.03M
64.09M
69.41M
59.42M
61.46M
63.57M
65.75M
68M
Depreciation %
2.74
2.36
2.48
3
3.37
2.79
2.79
2.79
2.79
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
130.2M
70.61M
47.37M
40.59M
37.95M
70.68M
73.11M
75.62M
78.21M
80.9M
Total Cash %
7.18
3.41
2.25
1.9
1.84
3.32
3.32
3.32
3.32
Receivables
102.73M
103.11M
118.16M
112.02M
108.82M
114.17M
118.09M
122.14M
126.34M
130.67M
Receivables %
5.67
4.98
5.62
5.25
5.28
5.36
5.36
5.36
5.36
Inventories
30.27M
34.98M
41.38M
36.13M
35.24M
37.2M
38.48M
39.8M
41.16M
42.57M
Inventories %
1.67
1.69
1.97
1.69
1.71
1.75
1.75
1.75
1.75
Payable
37.37M
28.09M
62.32M
74.95M
61.84M
54.94M
56.82M
58.77M
60.79M
62.88M
Payable %
2.06
1.36
2.96
3.51
3
2.58
2.58
2.58
2.58
Cap Ex
-35.65M
-68.56M
-78.39M
-76.62M
-72.48M
-68.66M
-71.02M
-73.45M
-75.98M
-78.58M
Cap Ex %
-1.97
-3.31
-3.73
-3.59
-3.52
-3.22
-3.22
-3.22
-3.22
Weighted Average Cost Of Capital
Price
38.27
Beta
Diluted Shares Outstanding
32.82M
Costof Debt
4.38
Tax Rate
After Tax Cost Of Debt
3.21
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
971.13M
Total Equity
1.26B
Total Capital
2.23B
Debt Weighting
43.6
Equity Weighting
56.4
Wacc
6.63
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
1.81B
2.07B
2.1B
2.14B
2.06B
2.13B
2.2B
2.28B
2.36B
2.44B
Ebitda
137.02M
217.06M
161.06M
212.5M
227.84M
199.06M
205.89M
212.96M
220.26M
227.82M
Ebit
87.32M
168.24M
109.03M
148.41M
158.44M
139.64M
144.43M
149.39M
154.52M
159.82M
Tax Rate
26.85
26.85
26.85
26.85
26.85
26.85
26.85
26.85
26.85
26.85
Ebiat
67.12M
133.77M
88.21M
117.53M
115.9M
108.81M
112.55M
116.41M
120.41M
124.54M
Depreciation
49.7M
48.82M
52.03M
64.09M
69.41M
59.42M
61.46M
63.57M
65.75M
68M
Receivables
102.73M
103.11M
118.16M
112.02M
108.82M
114.17M
118.09M
122.14M
126.34M
130.67M
Inventories
30.27M
34.98M
41.38M
36.13M
35.24M
37.2M
38.48M
39.8M
41.16M
42.57M
Payable
37.37M
28.09M
62.32M
74.95M
61.84M
54.94M
56.82M
58.77M
60.79M
62.88M
Cap Ex
-35.65M
-68.56M
-78.39M
-76.62M
-72.48M
-68.66M
-71.02M
-73.45M
-75.98M
-78.58M
Ufcf
-14.45M
99.65M
74.62M
129.03M
103.8M
85.36M
99.68M
103.1M
106.64M
110.3M
Wacc
6.63
6.63
6.63
6.63
6.63
Pv Ufcf
80.05M
87.67M
85.04M
82.49M
80.02M
Sum Pv Ufcf
415.32M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
6.63
Free Cash Flow T1
112.5M
Terminal Value
2.43B
Present Terminal Value
1.76B
Intrinsic Value
Enterprise Value
2.18B
Net Debt
933.17M
Equity Value
1.25B
Diluted Shares Outstanding
32.82M
Equity Value Per Share
37.99
Projected DCF
37.99 -0.007%
