PZZA - Papa John's International, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$26.00
DETAILS
HIGH:
$28.00
LOW:
$24.00
MEDIAN:
$26.00
CONSENSUS:
$26.00
UPSIDE:
15.30%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
80% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
17.0x
2.48$
Key Value Driver
Normalized P/E multiple (17x base case)
Implied Market Multiple
9.1x
Plain-Language Summary
Applying a 17x P/E to adjusted EPS of $2.48, the base-case value is $42.16 per share. DDM cross-check: $81.59.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (32 analysts)
$26.00
Analyst Range
$24.00 – $28.00
Divergence from AlphaVal
62%
Warnings
The company's reported profits differ from official accounting profits by 176%. Check what costs are being left out of the adjusted number.
The company pays out 204% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Dividend-based valuation: $81.59 (above our primary estimate by 94%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $26.00 (from 32 analysts). Our estimate is 62% above the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples