Company Valuation: Domino's Pizza Enterprises Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 6,022 4,046 3,264 1,803 1,519 1,903 - -
Change - -32.81% -19.33% -44.75% -15.76% 25.33% - -
Enterprise Value (EV) 1 7,358 5,626 4,620 3,132 2,509 2,666 2,594 2,543
Change - -23.54% -17.87% -32.21% -19.88% 6.22% -2.67% -1.99%
P/E 38x 98.7x 33.7x -477x -11.3x 15.2x 13.9x 12.7x
PBR 14.3x 7.77x 5.35x 2.72x 3.32x 3.65x 3.24x 2.91x
PEG - -1.3x 0x 5x -0x -0x 1.53x 1.38x
Capitalization / Revenue 2.63x 1.72x 1.37x 0.78x 0.74x 0.98x 0.95x 0.92x
EV / Revenue 3.21x 2.39x 1.94x 1.36x 1.23x 1.37x 1.29x 1.23x
EV / EBITDA 18.6x 15.8x 12.7x 9.03x 7.71x 8.33x 7.72x 7.22x
EV / EBIT 28x 26.4x 22.2x 15.8x 12.5x 13.2x 12x 11x
EV / FCF 106x 36.9x 24x 22.6x 11.8x 15.7x 13.4x 13.1x
FCF Yield 0.94% 2.71% 4.17% 4.42% 8.48% 6.39% 7.46% 7.64%
Dividend per Share 2 1.565 1.1 1.059 0.77 0.575 0.6084 0.7625 0.9021
Rate of return 2.25% 2.42% 2.95% 4.03% 3.59% 3.03% 3.8% 4.49%
EPS 2 1.83 0.46 1.066 -0.04 -1.418 1.324 1.444 1.576
Distribution rate 85.5% 239% 99.3% -1,925% -40.6% 46% 52.8% 57.2%
Net sales 1 2,289 2,351 2,377 2,304 2,046 1,945 2,005 2,073
EBITDA 1 396.5 355.2 362.7 346.7 325.4 320.1 336 352.4
EBIT 1 262.9 213.4 207.7 198.1 200.1 202.7 216.4 231.3
Net income 1 158.7 67.01 95.96 -3.7 -134.2 127.6 139.5 150.9
Net Debt 1 1,336 1,580 1,357 1,329 990.6 762.1 690.9 639.4
Reference price 2 69.57 45.41 35.89 19.09 16.03 20.09 20.09 20.09
Nbr of stocks (in thousands) 86,554 89,090 90,931 94,448 94,747 94,747 - -
Announcement Date 23/08/22 22/08/23 20/08/24 26/08/25 25/08/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.18x1.37x8.33x3.03% 1.37B
20.68x8.04x14.54x2.83% 188B
33.77x4.1x23.2x-.--% 48.12B
18.93x5.8x16.95x1.95% 41.99B
17.69x4x12.42x3.29% 27.29B
15.27x1.11x7.23x2.64% 15.42B
18.4x3.15x14.7x2.28% 11.58B
29.5x2.44x - 0.82% 6.67B
18.1x2.02x8.27x4.24% 5.26B
Average 20.83x 3.56x 13.20x 2.34% 38.36B
Weighted average by Cap. 21.84x 6.20x 15.45x 2.32%

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