Previous Close | $47.02 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Papa John's International, Inc. operates as a global leader in the quick-service restaurant (QSR) sector, specializing in pizza delivery and carryout. The company generates revenue primarily through franchise royalties, commissary sales, and company-owned restaurant operations. With a strong presence in North America and expanding international markets, Papa John's differentiates itself through premium ingredients, digital ordering capabilities, and a franchise-driven growth strategy. The company competes in a highly fragmented industry dominated by major chains like Domino's and Pizza Hut, leveraging its brand equity and operational efficiency to maintain market share. Its focus on technology-driven customer engagement and unit economics positions it as a resilient player in the competitive QSR landscape. Papa John's has also emphasized strategic partnerships, such as its collaboration with third-party delivery platforms, to enhance accessibility and drive incremental sales.
For FY 2024, Papa John's reported revenue of $2.06 billion, with net income of $83.5 million, reflecting a net margin of approximately 4.1%. Diluted EPS stood at $2.54, indicating modest profitability. Operating cash flow was $106.6 million, while capital expenditures totaled $72.5 million, suggesting disciplined reinvestment. The company's asset-light franchise model supports steady cash generation, though margins remain pressured by labor and commodity costs.
Papa John's demonstrates moderate earnings power, with operating cash flow covering capital expenditures and debt service. The franchise-heavy structure enhances capital efficiency, as franchisees bear most unit-level capex. However, elevated leverage (total debt of $971.1 million against cash of $38.0 million) may constrain financial flexibility. The company's ability to sustain royalty streams and commissary sales is critical to maintaining returns.
The balance sheet shows $38.0 million in cash against $971.1 million in total debt, indicating a leveraged position. Debt-to-equity metrics warrant monitoring, though the predictable royalty-based cash flow provides some stability. Shareholders' equity is supported by retained earnings, but the high debt load could limit strategic initiatives if interest rates rise further.
Papa John's has prioritized unit growth, particularly in international markets, while maintaining a shareholder-friendly dividend policy ($1.84 per share). Comparable sales growth has been steady but unspectacular, reflecting industry saturation. The dividend payout appears sustainable given current cash flows, but future increases may depend on deleveraging and margin expansion.
The market appears to price Papa John's as a stable but slow-growth QSR player, with valuation multiples reflecting moderate expectations. Investors likely focus on franchise unit economics and digital adoption as key value drivers. The stock's performance may hinge on execution against unit expansion targets and cost management in an inflationary environment.
Papa John's benefits from brand recognition, a capital-efficient franchise model, and technology investments in ordering/delivery. Near-term challenges include managing input costs and competitive promotions. Long-term success will depend on international expansion and maintaining relevance in a digitally disrupted industry. The outlook remains cautiously optimistic, assuming disciplined execution.
Company 10-K, investor filings
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |