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 1,669 - -
Change - -43.22% -29.18% -20.95% -44.75% -7.41% - -
Enterprise Value (EV) 1 11,360 7,166 5,708 4,620 3,132 2,802 2,701 2,607
Change - -36.92% -20.34% -19.07% -32.21% -10.54% -3.59% -3.5%
P/E 56x 36.8x 101x 33.7x -477x 15.8x 12.7x 11.4x
PBR 25.7x 13.8x 7.93x 5.35x 2.72x 2.32x 2.11x 1.94x
PEG - -2.7x -1.3x 0x 5x -0x 0.5x 1x
Capitalization / Revenue 4.67x 2.55x 1.76x 1.37x 0.78x 0.77x 0.77x 0.75x
EV / Revenue 5.17x 3.13x 2.43x 1.94x 1.36x 1.29x 1.25x 1.17x
EV / EBITDA 26.7x 18.1x 16.1x 12.7x 9.03x 8.33x 7.75x 7.08x
EV / EBIT 38.8x 27.3x 26.7x 22.2x 15.8x 14.2x 13x 11.5x
EV / FCF 41.2x 103x 37.4x 24x 22.6x 16.6x 16.1x 14.4x
FCF Yield 2.43% 0.97% 2.67% 4.17% 4.42% 6.03% 6.22% 6.94%
Dividend per Share 2 1.735 1.565 1.1 1.059 0.77 0.533 0.611 0.8882
Rate of return 1.46% 2.32% 2.37% 2.95% 4.03% 3.02% 3.47% 5.04%
EPS 2 2.119 1.83 0.46 1.066 -0.04 1.118 1.386 1.548
Distribution rate 81.9% 85.5% 239% 99.3% -1,925% 47.7% 44.1% 57.4%
Net sales 1 2,199 2,289 2,351 2,377 2,304 2,166 2,158 2,231
EBITDA 1 424.9 396.5 355.2 362.7 346.7 336.6 348.5 368.1
EBIT 1 293 262.9 213.4 207.7 198.1 197.4 208.1 226.3
Net income 1 184 158.7 67.01 95.96 -3.7 104.9 132.8 146.8
Net Debt 1 1,094 1,336 1,580 1,357 1,329 1,133 1,032 937.5
Reference price 2 118.66 67.35 46.34 35.89 19.09 17.62 17.62 17.62
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.($)
15.75x1.29x8.33x3.02% 1.17B
20.76x8.08x14.65x2.8% 190B
30.93x3.38x19.14x-.--% 44.18B
21.84x5.65x16.44x2.05% 40.77B
18.39x3.88x12.06x3.44% 26.03B
15.1x1.1x7.13x2.69% 15.16B
16.87x2.96x13.9x2.47% 10.72B
27.33x2.3x - 0.86% 6.25B
18.62x1.82x7.61x4.48% 4.69B
31.7x6.38x18.42x0.89% 3.88B
Average 21.73x 3.69x 13.07x 2.27% 34.3B
Weighted average by Cap. 21.84x 6.17x 14.81x 2.35%

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