In partnership with

The 5 Advantages of a Gold IRA

With everything going on in the world today - inflation, tariffs, market volatility - it’s more important than ever to stay informed.

That’s why you need to get all the facts when it comes to protecting your retirement savings.

Did you know that Gold IRAs can help safeguard your money?

Request a free digital copy of The Beginner’s Guide To Gold IRAs to arm you with the facts.

In the Beginner’s Guide to Gold IRAs, you’ll get…

• The Top 5 Advantages to a Gold IRA

• How To Move Your 401K To Gold Penalty Free

• A Simple Checklist For How to Get Started

Don’t miss this opportunity to get the facts about how a Gold IRA can help you protect and diversify your retirement savings.

Learn more >>

_{*Offer valid on qualified orders of Goldco premium products only. Receive up to 10% in free silver based on purchase amount; cannot be combined with other offers. Additional terms apply—see your customer agreement or contact your representative for details.}

Papa John's International, Inc. DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.218%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 3%

24 months beta (taken as a reference): 0.88

Historical Data

Revenue growth in the last 10 years (CAGR): 2.32%

Earnings growth in the last 10 years (CAGR): 0.99%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): -1.73%

Future Assumptions

End of Year FCF growth: 2%

Growth until end of 2026: 3%

Growth until end of 2034: 3%

Perpetual growth: 2.5%

Net Debt: 0.94B

Outstanding Stock Options Present Value Assumption: $0B (weighted average strike price higher than the current stock price)

Restricted Stock Units Present Value Assumption: $0.027B

Stock Valuation based on these assumptions: $54

Last update 05/26/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have any position in Papa John’s International Inc. (PZZA) and I don’t plan to add a position in the coming days.