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 1,890 - -
Change - -43.22% -29.18% -20.95% -44.75% 4.84% - -
Enterprise Value (EV) 1 11,360 7,166 5,708 4,620 3,132 3,003 2,929 2,863
Change - -36.92% -20.34% -19.07% -32.21% -4.13% -2.45% -2.26%
P/E 56x 36.8x 101x 33.7x -477x -21.9x 14.9x 13.7x
PBR 25.7x 13.8x 7.93x 5.35x 2.72x 3.44x 3.04x 2.73x
PEG - -2.7x -1.3x 0x 5x -0x -0x 1.64x
Capitalization / Revenue 4.67x 2.55x 1.76x 1.37x 0.78x 0.89x 0.92x 0.89x
EV / Revenue 5.17x 3.13x 2.43x 1.94x 1.36x 1.41x 1.42x 1.35x
EV / EBITDA 26.7x 18.1x 16.1x 12.7x 9.03x 8.9x 8.62x 8.07x
EV / EBIT 38.8x 27.3x 26.7x 22.2x 15.8x 15.1x 14.4x 13.1x
EV / FCF 41.2x 103x 37.4x 24x 22.6x 19.1x 17.6x 15.8x
FCF Yield 2.43% 0.97% 2.67% 4.17% 4.42% 5.25% 5.69% 6.33%
Dividend per Share 2 1.735 1.565 1.1 1.059 0.77 0.5358 0.595 0.8216
Rate of return 1.46% 2.32% 2.37% 2.95% 4.03% 2.69% 2.98% 4.12%
EPS 2 2.119 1.83 0.46 1.066 -0.04 -0.9107 1.342 1.454
Distribution rate 81.9% 85.5% 239% 99.3% -1,925% -58.8% 44.3% 56.5%
Net sales 1 2,199 2,289 2,351 2,377 2,304 2,130 2,063 2,115
EBITDA 1 424.9 396.5 355.2 362.7 346.7 337.5 339.9 355
EBIT 1 293 262.9 213.4 207.7 198.1 199.2 203.9 218
Net income 1 184 158.7 67.01 95.96 -3.7 -92.51 127.3 139
Net Debt 1 1,094 1,336 1,580 1,357 1,329 1,113 1,039 972.8
Reference price 2 118.66 67.35 46.34 35.89 19.09 19.95 19.95 19.95
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.58x8.35x15.08x2.72% 196B
29.95x3.54x20.04x-.--% 42.66B
18.72x5.78x16.84x1.97% 41.56B
16.24x3.78x11.38x3.57% 25.3B
16.38x1.2x7.89x2.47% 16.65B
18.84x3.21x14.95x2.22% 11.86B
28.84x2.44x - 0.82% 6.76B
18.34x1.97x8.09x4.34% 5.15B
26.67x5.58x16.04x1.08% 3.18B
Average 21.73x 3.98x 13.79x 2.13% 38.82B
Weighted average by Cap. 21.67x 6.38x 15.19x 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. DPZUF Stock
  5. Valuation Domino's Pizza Enterprises Limited