DCF Valuation
Par Pacific Holdings Inc (PARR) DCF Valuation — Is PARR undervalued?
The estimated DCF fair value of one Par Pacific Holdings Inc (PARR) share is $97.05. Compared to the current market price of $69.92, the stock is undervalued by 38.8%.
DCF fair value
$97.05
Market price
$69.92
Upside / downside
+38.8%
Prefer the inverse question? See what growth rate the market is pricing into PARR →
Par Pacific Holdings Inc (PARR) DCF valuation FAQ
What is the DCF fair value of Par Pacific Holdings Inc (PARR)?
The discounted-cash-flow model estimates the intrinsic fair value of one Par Pacific Holdings Inc (PARR) share at $97.05, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Par Pacific Holdings Inc (PARR) overvalued or undervalued?
Against the current market price of $69.92, the DCF fair value of $97.05 implies PARR is undervalued by 38.8%.
How is the PARR DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Par Pacific Holdings Inc's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Par Pacific Holdings Inc files a new quarterly or annual report.
How this PARR valuation is built
The model projects ten years of Par Pacific Holdings Inc's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Par Pacific Holdings Inc's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Par Pacific Holdings Inc files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.