|
Avaliação DCF do Papa John's International, Inc. (Pzza)
US | Consumer Cyclical | Restaurants | NASDAQ
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Papa John's International, Inc. (PZZA) Bundle
Descubra o verdadeiro potencial da Papa John's International, Inc. (PZZA) com nossa calculadora DCF avançada! Ajuste as principais suposições, explore vários cenários e avalie como as mudanças influenciam a avaliação do Papa John's - tudo dentro de um único modelo do Excel.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,813.2 | 2,068.4 | 2,102.1 | 2,135.7 | 2,059.4 | 2,130.1 | 2,203.2 | 2,278.8 | 2,357.0 | 2,437.9 |
| Revenue Growth, % | 0 | 14.07 | 1.63 | 1.6 | -3.57 | 3.43 | 3.43 | 3.43 | 3.43 | 3.43 |
| EBITDA | 137.0 | 217.1 | 161.1 | 212.5 | 226.1 | 198.7 | 205.5 | 212.6 | 219.9 | 227.4 |
| EBITDA, % | 7.56 | 10.49 | 7.66 | 9.95 | 10.98 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 |
| Depreciation | 49.7 | 48.8 | 52.0 | 64.1 | 69.4 | 59.4 | 61.5 | 63.6 | 65.7 | 68.0 |
| Depreciation, % | 2.74 | 2.36 | 2.48 | 3 | 3.37 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 |
| EBIT | 87.3 | 168.2 | 109.0 | 148.4 | 156.7 | 139.3 | 144.1 | 149.0 | 154.1 | 159.4 |
| EBIT, % | 4.82 | 8.13 | 5.19 | 6.95 | 7.61 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 |
| Total Cash | 130.2 | 70.6 | 47.4 | 40.6 | 38.0 | 70.7 | 73.1 | 75.6 | 78.2 | 80.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 102.7 | 103.1 | 118.2 | 112.0 | 115.5 | 115.5 | 119.5 | 123.6 | 127.9 | 132.2 |
| Account Receivables, % | 5.67 | 4.98 | 5.62 | 5.25 | 5.61 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 |
| Inventories | 30.3 | 35.0 | 41.4 | 36.1 | 35.2 | 37.2 | 38.5 | 39.8 | 41.2 | 42.6 |
| Inventories, % | 1.67 | 1.69 | 1.97 | 1.69 | 1.71 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 |
| Accounts Payable | 37.4 | 28.1 | 62.3 | 74.9 | 61.8 | 54.9 | 56.8 | 58.8 | 60.8 | 62.9 |
| Accounts Payable, % | 2.06 | 1.36 | 2.96 | 3.51 | 3 | 2.58 | 2.58 | 2.58 | 2.58 | 2.58 |
| Capital Expenditure | -35.7 | -68.6 | -78.4 | -76.6 | -72.5 | -68.7 | -71.0 | -73.5 | -76.0 | -78.6 |
| Capital Expenditure, % | -1.97 | -3.31 | -3.73 | -3.59 | -3.52 | -3.22 | -3.22 | -3.22 | -3.22 | -3.22 |
| Tax Rate, % | 26.99 | 26.99 | 26.99 | 26.99 | 26.99 | 26.99 | 26.99 | 26.99 | 26.99 | 26.99 |
| EBITAT | 67.1 | 133.8 | 88.2 | 117.5 | 114.4 | 108.5 | 112.2 | 116.1 | 120.1 | 124.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -14.4 | 99.6 | 74.6 | 129.0 | 95.6 | 90.3 | 99.3 | 102.7 | 106.2 | 109.9 |
| WACC, % | 10.24 | 10.3 | 10.34 | 10.3 | 10.14 | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 379.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 112 | |||||||||
| Terminal Value | 1,356 | |||||||||
| Present Terminal Value | 832 | |||||||||
| Enterprise Value | 1,212 | |||||||||
| Net Debt | 192 | |||||||||
| Equity Value | 1,020 | |||||||||
| Diluted Shares Outstanding, MM | 33 | |||||||||
| Equity Value Per Share | 31.08 |
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
- Step 1: Download the Excel file.
- Step 2: Review Papa John's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust assumptions.
- 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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.