Par Pacific Holdings Inc (PARR) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Par Pacific Holdings Inc (US:PARR), trading at 85.91. In 2025, Par Pacific Holdings Inc generated $7.46 Billion in revenue and $296.46 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Par Pacific Holdings Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 85.91
- Recent Revenue (2025): $7.46 Billion
- Free Cash Flow (2025): $296.46 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.