TopFunds

Papa John's International Inc

NASDAQ: PZZA

Stock price

19.78 USD

(-84.68%) 5 years

Restaurants

Insider Transactions

5Y price score: (116)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -84.68%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
29-may.-26Award15934.25,43912,130MILLER JOHN Cdirectorlink
29-may.-26Award27434.29,37424,174Medina Sonya Edirectorlink
29-may.-26Award27134.29,27120,730Mangan Jocelyn Cdirectorlink
29-may.-26Award5534.21,87130,971KOELLNER LAURETTE Tdirectorlink
29-may.-26Award27434.29,37430,917KOELLNER LAURETTE Tdirectorlink
29-may.-26Award15634.25,33711,897Gibbs Stephen Ldirectorlink
29-may.-26Award15634.25,33711,897Garratt John Wdirectorlink
29-may.-26Award37834.212,93149,186Coleman Christopher L.directorlink
11-may.-26Award4,494--11,971MILLER JOHN Cdirectorlink
11-may.-26Award4,494--23,900Medina Sonya Edirectorlink

19.6

52-week range

55.7

19.78

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

5.2 %

Dividend Yield TTM

9.3 %

Market cap $

$ 650.8

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

25

Price / Book TTM

(1.4)

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

(0.4)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(52.8) %

(78.4) %

(58.5) %

Free cash flow per share growth

(10) %

(59.6) %

(38.7) %

Earnings per share growth

(14.3) %

(49.2) %

(52.4) %

Dividends

Previous dividend:0.46 per share, Paid, Ex-div date May 18, 2026

Analyst ratings

Price Target Low

24

Price Target High

28

Price Target Median

26

Buy

16

Hold

15

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
1.9
2.7
2.8
0.1
0.2
1.8
3.4
1.9
2.5
2.5
0.9
(7.2)%
2.3
2.4
2.5
2.6
2.7
2.8
02FCF per share
3
2.4
2.3
1
0.8
4.6
3.3
1.1
3.5
1
1.9
(4.8)%
2.6
2.6
2.7
2.7
2.8
2.8
03Dividends per share
Help
Adjusted for splitsLearn more
0.6
0.8
0.9
0.9
0.9
0.9
1.2
1.5
1.8
1.8
1.8
11.3%
-
-
-
-
-
-
04Dividends payout, %
32.8%
27%
29.6%
1,760.9%
792.7%
74.2%
39%
80.8%
71.2%
72.5%
200.3%
19.8%
-
-
-
-
-
-
05Revenue
$ 1,637
$ 1,714
$ 1,783
$ 1,573
$ 1,619
$ 1,813
$ 2,068
$ 2,102
$ 2,136
$ 2,059
$ 2,054
2.3%
$ 2,101
$ 2,149
$ 2,198
$ 2,249
$ 2,300
$ 2,369
06ㅤ% Change
-
4.7%
4.1%
(11.8)%
2.9%
12%
14.1%
1.6%
1.6%
(3.6)%
(0.3)%
2.3%
2.3%
2.3%
2.3%
2.3%
2.3%
2.3%
07Net Income
75.7
103.4
103.7
1.6
4.9
57.9
120
67.8
82.1
83.5
30.5
(8.7)%
73.5
75.2
76.9
78.7
80.5
82.9
08ㅤ% Margin
4.6%
6%
5.8%
0.1%
0.3%
3.2%
5.8%
3.2%
3.8%
4.1%
1.5%
3.5% A
3.5%
3.5%
3.5%
3.5%
3.5%
3.5%
09CFO
160.3
144.1
135
72.8
61.7
186.4
184.7
117.8
193.1
106.6
126
(2.4)%
151.6
155.1
158.6
162.3
166
171
10ㅤ% Of revenue
9.8%
8.4%
7.6%
4.6%
3.8%
10.3%
8.9%
5.6%
9%
5.2%
6.1%
7.2% A
7.2%
7.2%
7.2%
7.2%
7.2%
7.2%
11CAPEX
(39)
(55.6)
(52.6)
(42)
(37.7)
(35.7)
(68.6)
(78.4)
(76.6)
(72.5)
(64.7)
5.2%
(68.1)
(71.6)
(75.3)
(79.2)
(83.4)
(87.7)
12ㅤ% Change
-
42.6%
(5.3)%
(20.1)%
(10.3)%
(5.5)%
92.3%
14.3%
(2.3)%
(5.4)%
(10.8)%
5.2% A
5.2%
5.2%
5.2%
5.2%
5.2%
5.2%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
121.3
88.5
82.4
30.8
24
150.8
116.1
39.4
116.4
34.1
61.3
(6.6)%
83.5
83.5
83.3
83
82.6
83.3
14Total assets
494.9
512.6
555.6
570.9
730.7
872.8
885.7
864.2
875
889
926.9
6.5%
987
1,051
1,119
1,191
1,269
1,351
15ㅤ% Change
-
3.6%
8.4%
2.8%
28%
19.4%
1.5%
(2.4)%
1.3%
1.6%
4.3%
6.5%
6.5%
6.5%
6.5%
6.5%
6.5%
6.5%
16Total liabilities
452.7
502.8
661.5
873.1
1,047
1,133
1,053
1,134
1,318
1,302
1,360
11.6%
1,448
1,541
1,641
1,748
1,861
1,981
17ㅤ% Of assets
91.5%
98.1%
119.1%
152.9%
143.3%
129.8%
118.9%
131.2%
150.6%
146.5%
146.7%
146.7% A
146.7%
146.7%
146.7%
146.7%
146.7%
146.7%
18Shareholders Equity
42.2
9.8
(106)
(302.1)
(316.7)
(260.5)
(167)
(269.4)
(442.8)
(413.3)
(432.7)
-
(460.7)
(490.5)
(522.3)
(556.1)
(592.2)
(630.5)
19Net Debt
235
284.3
444.2
601.7
497.3
383.4
614.9
759.9
925.1
933.2
1,056
16.2%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
40,000
37,608
36,522
32,299
31,632
32,717
35,337
35,717
33,159
32,819
32,945
(1.9)%
32,312
31,691
31,082
30,485
29,899
29,324
21ㅤ% Change
-
(6)%
(2.9)%
(11.6)%
(2.1)%
3.4%
8%
1.1%
(7.2)%
(1)%
0.4%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
22ROA
15.3%
20.2%
18.7%
0.3%
0.7%
6.6%
13.6%
7.8%
9.4%
9.4%
3.3%
-
7.5%
7.2%
6.9%
6.6%
6.3%
6.1%
23ROE
179.5%
1,054.9%
(97.9)%
(0.5)%
(1.5)%
(22.2)%
(71.9)%
(25.2)%
(18.5)%
(20.2)%
(7.1)%
-
(16)%
(15.3)%
(14.7)%
(14.2)%
(13.6)%
(13.2)%
24Interest coverage
33.1
24.9
13.4
1.2
1.2
5.3
8.8
4.3
3.4
3.7
2.2
-
-
-
-
-
-
-
25Dividend Yield
1.1%
0.9%
1.5%
2.3%
1.9%
1.6%
1%
1.9%
2.3%
4.6%
4.7%
-
-
-
-
-
-
-
26P/E Ratio
29.3
31
19.6
776
421
47.4
38.9
43.3
30.6
15.7
43.7
-
-
-
-
-
-
-
27Stock price range
55-79
46-90
56-87
39-69
39-65
36-102
79-140
68-133
63-96
39-78
30-55
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
2,205
3,188
2,025
1,277
1,998
2,751
4,672
2,922
2,510
1,312
1,292
(5.2)%
10.4
115.8
231.7
359.3
499.6
-
29FCF Yield
5.5%
2.8%
4.1%
2.4%
1.2%
5.5%
2.5%
1.4%
4.6%
2.6%
4.8%
(1.5)%
805.5%
72.1%
36%
23.1%
16.5%
-
30Average stock price
66.8
67.5
71.7
53.8
51.8
68.6
109.7
100.7
79.6
58.4
42.9
(4.3)%
0.3
3.7
7.5
11.8
16.7
-
31 CEO
TP
Todd Allan Penegor