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 1,553 - -
Change - -43.22% -29.18% -20.95% -44.75% -13.87% - -
Enterprise Value (EV) 1 11,360 7,166 5,708 4,620 3,132 2,686 2,585 2,490
Change - -36.92% -20.34% -19.07% -32.21% -14.26% -3.75% -3.66%
P/E 56x 36.8x 101x 33.7x -477x 14.7x 11.8x 10.6x
PBR 25.7x 13.8x 7.93x 5.35x 2.72x 2.16x 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 0.72x 0.72x 0.7x
EV / Revenue 5.17x 3.13x 2.43x 1.94x 1.36x 1.24x 1.2x 1.12x
EV / EBITDA 26.7x 18.1x 16.1x 12.7x 9.03x 7.98x 7.42x 6.76x
EV / EBIT 38.8x 27.3x 26.7x 22.2x 15.8x 13.6x 12.4x 11x
EV / FCF 41.2x 103x 37.4x 24x 22.6x 15.9x 15.4x 13.8x
FCF Yield 2.43% 0.97% 2.67% 4.17% 4.42% 6.29% 6.5% 7.27%
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% 3.25% 3.73% 5.43%
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 16.39 16.39 16.39
Nbr of stocks (in thousands) 86,523 86,554 89,090 90,931 94,448 94,747 - -
Announcement Date 8/17/21 A 8/23/22 A 8/22/23 A 8/20/24 A 8/26/25 A - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.65x1.24x7.98x3.25% 1.08B
21.43x8.28x15x2.71% 196B
24.07x6.1x17.87x1.86% 44.76B
31.19x3.4x19.21x-.--% 44.38B
18.57x3.87x12.04x3.44% 26B
14.56x1.06x6.85x2.79% 14.62B
15.72x2.82x13.25x2.65% 10.01B
28.26x2.39x - 0.83% 6.46B
18.62x1.82x7.61x4.48% 4.69B
35.09x6.95x20.07x0.81% 4.3B
Average 22.22x 3.79x 13.32x 2.28% 35.27B
Weighted average by Cap. 22.57x 6.38x 15.24x 2.28%

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