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 1,895 - -
Change - -32.81% -19.33% -44.75% -15.76% 24.77% - -
Enterprise Value (EV) 1 7,358 5,626 4,620 3,132 2,509 2,658 2,588 2,538
Change - -23.54% -17.87% -32.21% -19.88% 5.92% -2.64% -1.94%
P/E 38x 98.7x 33.7x -477x -11.3x 15.1x 13.8x 12.8x
PBR 14.3x 7.77x 5.35x 2.72x 3.32x 3.64x 3.23x 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 1.23x
EV / EBITDA 18.6x 15.8x 12.7x 9.03x 7.71x 8.35x 7.74x 7.25x
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% 7.39% 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% 3.05% 3.85% 4.45%
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 20.00 20.00 20.00
Nbr of stocks (in thousands) 86,554 89,090 90,931 94,448 94,747 94,747 - -
Announcement Date 8/23/22 8/22/23 8/20/24 8/26/25 8/25/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.88x1.36x8.28x3.09% 1.3B
18.13x7.22x13.07x3.23% 164B
41.72x3.32x21.55x2.66% 108B
22.18x1.15x11.25x2.48% 50.55B
28.74x3.54x20.07x-.--% 40.95B
14.57x5.44x16.2x2.22% 37.15B
15.64x3.69x11.5x3.69% 24.38B
17.83x1.83x11.02x3.23% 22.67B
30.74x0.96x12.41x0.86% 14.64B
13.53x0.96x6.29x2.97% 13.61B
Average 21.79x 2.95x 13.16x 2.44% 47.73B
Weighted average by Cap. 24.63x 4.42x 15.24x 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. Valuation Domino's Pizza Enterprises Limited