Company Valuation: Domino's Pizza Enterprises Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,267 5,829 4,128 3,264 1,803 1,759 - -
Change - -43.22% -29.18% -20.95% -44.75% -2.42% - -
Enterprise Value (EV) 1 11,360 7,166 5,708 4,620 3,132 2,860 2,782 2,713
Change - -36.92% -20.34% -19.07% -32.21% -8.68% -2.74% -2.49%
P/E 56x 36.8x 101x 33.7x -477x -20.4x 13.8x 12.7x
PBR 25.7x 13.8x 7.93x 5.35x 2.72x 3.02x 2.7x 2.45x
PEG - -2.7x -1.3x 0x 5x -0x -0x 1.44x
Capitalization / Revenue 4.67x 2.55x 1.76x 1.37x 0.78x 0.83x 0.85x 0.83x
EV / Revenue 5.17x 3.13x 2.43x 1.94x 1.36x 1.34x 1.34x 1.28x
EV / EBITDA 26.7x 18.1x 16.1x 12.7x 9.03x 8.48x 8.18x 7.63x
EV / EBIT 38.8x 27.3x 26.7x 22.2x 15.8x 14.4x 13.7x 12.5x
EV / FCF 41.2x 103x 37.4x 24x 22.6x 18.1x 17.6x 15.7x
FCF Yield 2.43% 0.97% 2.67% 4.17% 4.42% 5.52% 5.69% 6.37%
Dividend per Share 2 1.735 1.565 1.1 1.059 0.77 0.5333 0.5925 0.819
Rate of return 1.46% 2.32% 2.37% 2.95% 4.03% 2.87% 3.19% 4.41%
EPS 2 2.119 1.83 0.46 1.066 -0.04 -0.9107 1.342 1.46
Distribution rate 81.9% 85.5% 239% 99.3% -1,925% -58.6% 44.1% 56.1%
Net sales 1 2,199 2,289 2,351 2,377 2,304 2,132 2,071 2,125
EBITDA 1 424.9 396.5 355.2 362.7 346.7 337.2 340.2 355.7
EBIT 1 293 262.9 213.4 207.7 198.1 199 203.1 217.3
Net income 1 184 158.7 67.01 95.96 -3.7 -63.3 127.3 139.2
Net Debt 1 1,094 1,336 1,580 1,357 1,329 1,101 1,023 953.4
Reference price 2 118.66 67.35 46.34 35.89 19.09 18.57 18.57 18.57
Nbr of stocks (in thousands) 86,523 86,554 89,090 90,931 94,448 94,747 - -
Announcement Date 17/08/21 23/08/22 22/08/23 20/08/24 26/08/25 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-20.39x1.34x8.48x2.87% 1.24B
20.99x8.16x14.79x2.77% 192B
33.07x4x22.69x-.--% 47.19B
18.97x5.82x16.96x1.97% 41.85B
18.25x3.83x11.93x3.51% 25.68B
16.41x1.21x8.04x2.47% 16.65B
18.26x3.14x14.62x2.29% 11.49B
28.94x2.45x - 0.81% 6.74B
17.69x1.9x7.79x4.5% 4.96B
29.62x6.04x17.36x0.97% 3.53B
Average 18.18x 3.79x 13.63x 2.22% 35.16B
Weighted average by Cap. 21.91x 6.27x 15.49x 2.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DMP Stock
  4. Valuation Domino's Pizza Enterprises Limited