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 1,892 - -
Change - -32.81% -19.33% -44.75% -15.76% 24.58% - -
Enterprise Value (EV) 1 7,358 5,626 4,620 3,132 2,509 2,655 2,585 2,535
Change - -23.54% -17.87% -32.21% -19.88% 5.81% -2.64% -1.94%
P/E 38x 98.7x 33.7x -477x -11.3x 15x 13.8x 12.8x
PBR 14.3x 7.77x 5.35x 2.72x 3.32x 3.64x 3.22x 2.91x
PEG - -1.3x 0x 5x -0x -0x 1.58x 1.62x
Capitalization / Revenue 2.63x 1.72x 1.37x 0.78x 0.74x 0.98x 0.95x 0.91x
EV / Revenue 3.21x 2.39x 1.94x 1.36x 1.23x 1.37x 1.3x 1.22x
EV / EBITDA 18.6x 15.8x 12.7x 9.03x 7.71x 8.34x 7.73x 7.24x
EV / EBIT 28x 26.4x 22.2x 15.8x 12.5x 13.1x 11.9x 11x
EV / FCF 106x 36.9x 24x 22.6x 11.8x 15.8x 13.5x 13.3x
FCF Yield 0.94% 2.71% 4.17% 4.42% 8.48% 6.34% 7.4% 7.52%
Dividend per Share 2 1.565 1.1 1.059 0.77 0.575 0.6106 0.7699 0.8906
Rate of return 2.25% 2.42% 2.95% 4.03% 3.59% 3.06% 3.86% 4.46%
EPS 2 1.83 0.46 1.066 -0.04 -1.418 1.328 1.445 1.558
Distribution rate 85.5% 239% 99.3% -1,925% -40.6% 46% 53.3% 57.1%
Net sales 1 2,289 2,351 2,377 2,304 2,046 1,936 1,995 2,071
EBITDA 1 396.5 355.2 362.7 346.7 325.4 318.4 334.2 350.1
EBIT 1 262.9 213.4 207.7 198.1 200.1 203.1 216.7 229.8
Net income 1 158.7 67.01 95.96 -3.7 -134.2 127 138.8 149.5
Net Debt 1 1,336 1,580 1,357 1,329 990.6 763.1 692.9 642.8
Reference price 2 69.57 45.41 35.89 19.09 16.03 19.97 19.97 19.97
Nbr of stocks (in thousands) 86,554 89,090 90,931 94,448 94,747 94,747 - -
Announcement Date 8/23/22 A 8/22/23 A 8/20/24 A 8/26/25 A 8/25/26 A - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.12x7.22x13.07x3.23% 164B
41.79x3.32x21.55x2.65% 108B
21.96x1.13x11.07x2.53% 49.62B
28.7x3.54x20.05x-.--% 40.9B
14.63x5.39x16.04x2.21% 37.3B
15.61x3.69x11.48x3.69% 24.33B
17.57x1.81x10.91x3.28% 22.41B
30.21x0.94x12.25x0.87% 14.39B
13.86x0.99x6.46x2.9% 13.94B
Average 22.49x 3.11x 13.65x 2.37% 52.79B
Weighted average by Cap. 24.63x 4.43x 15.22x 2.61%

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. DMZPY Stock
  5. Valuation Domino's Pizza Enterprises Limited