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 1,541 - -
Change - -43.22% -29.18% -20.95% -44.75% -14.56% - -
Enterprise Value (EV) 1 11,360 7,166 5,708 4,620 3,132 2,673 2,573 2,478
Change - -36.92% -20.34% -19.07% -32.21% -14.65% -3.76% -3.67%
P/E 56x 36.8x 101x 33.7x -477x 14.6x 11.8x 10.6x
PBR 25.7x 13.8x 7.93x 5.35x 2.72x 2.15x 1.96x 1.8x
PEG - -2.7x -1.3x 0x 5x -0x 0.5x 0.9x
Capitalization / Revenue 4.67x 2.55x 1.76x 1.37x 0.78x 0.71x 0.71x 0.69x
EV / Revenue 5.17x 3.13x 2.43x 1.94x 1.36x 1.23x 1.19x 1.11x
EV / EBITDA 26.7x 18.1x 16.1x 12.7x 9.03x 7.94x 7.38x 6.73x
EV / EBIT 38.8x 27.3x 26.7x 22.2x 15.8x 13.5x 12.4x 10.9x
EV / FCF 41.2x 103x 37.4x 24x 22.6x 15.8x 15.3x 13.7x
FCF Yield 2.43% 0.97% 2.67% 4.17% 4.42% 6.32% 6.54% 7.3%
Dividend per Share 2 1.735 1.565 1.1 1.059 0.77 0.5329 0.611 0.8892
Rate of return 1.46% 2.32% 2.37% 2.95% 4.03% 3.26% 3.74% 5.44%
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% 47.6% 44.1% 57.4%
Net sales 1 2,199 2,289 2,351 2,377 2,304 2,166 2,158 2,231
EBITDA 1 424.9 396.5 355.2 362.7 346.7 336.5 348.5 368.4
EBIT 1 293 262.9 213.4 207.7 198.1 197.4 208.1 226.6
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 16.34 16.34 16.34
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.($)
14.61x1.24x7.97x3.26% 1.07B
21.87x8.42x15.26x2.66% 201B
24.8x6.24x18.28x1.81% 46.16B
30.97x3.37x19.07x-.--% 44.06B
18.3x3.84x11.93x3.49% 25.66B
14.53x1.06x6.84x2.79% 14.59B
16.33x2.9x13.61x2.54% 10.42B
27.8x2.34x - 0.85% 6.37B
18.62x1.82x7.61x4.48% 4.69B
37.87x7.38x21.33x0.75% 4.64B
Average 22.57x 3.86x 13.54x 2.26% 35.82B
Weighted average by Cap. 22.90x 6.50x 15.45x 2.25%

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