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 1,505 - -
Change - -43.22% -29.18% -20.95% -44.75% -16.55% - -
Enterprise Value (EV) 1 11,360 7,166 5,708 4,620 3,132 2,637 2,532 2,430
Change - -36.92% -20.34% -19.07% -32.21% -15.79% -4.01% -4.02%
P/E Ratio 56x 36.8x 101x 33.7x -477x 14.6x 11.3x 9.92x
PBR 25.7x 13.8x 7.93x 5.35x 2.72x 2.09x 1.9x 1.73x
PEG - -2.7x -1.3x 0x 5x -0x 0.4x 0.7x
Capitalization / Revenue 4.67x 2.55x 1.76x 1.37x 0.78x 0.69x 0.69x 0.67x
EV / Revenue 5.17x 3.13x 2.43x 1.94x 1.36x 1.21x 1.16x 1.08x
EV / EBITDA 26.7x 18.1x 16.1x 12.7x 9.03x 7.82x 7.2x 6.48x
EV / EBIT 38.8x 27.3x 26.7x 22.2x 15.8x 13.3x 12x 10.4x
EV / FCF 41.2x 103x 37.4x 24x 22.6x 15.6x 14.9x 13.2x
FCF Yield 2.43% 0.97% 2.67% 4.17% 4.42% 6.41% 6.71% 7.56%
Dividend per Share 2 1.735 1.565 1.1 1.059 0.77 0.5368 0.6201 0.9106
Rate of return 1.46% 2.32% 2.37% 2.95% 4.03% 3.38% 3.9% 5.73%
EPS 2 2.119 1.83 0.46 1.066 -0.04 1.087 1.41 1.6
Distribution rate 81.9% 85.5% 239% 99.3% -1,925% 49.4% 44% 56.9%
Net sales 1 2,199 2,289 2,351 2,377 2,304 2,175 2,175 2,257
EBITDA 1 424.9 396.5 355.2 362.7 346.7 337.1 351.8 375.2
EBIT 1 293 262.9 213.4 207.7 198.1 198.3 211.5 233.3
Net income 1 184 158.7 67.01 95.96 -3.7 101.9 135.6 151.4
Net Debt 1 1,094 1,336 1,580 1,357 1,329 1,133 1,027 925.4
Reference price 2 118.66 67.35 46.34 35.89 19.09 15.88 15.88 15.88
Nbr of stocks (in thousands) 86,523 86,554 89,090 90,931 94,448 94,747 - -
Announcement Date 8/17/21 8/23/22 8/22/23 8/20/24 8/26/25 - - -
1AUD in Million2AUD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.67x1.22x7.85x3.36% 1.07B
22.18x8.52x15.43x2.62% 203B
22.87x5.86x17.14x1.95% 42.63B
29.51x3.21x18.17x-.--% 41.98B
18.73x3.9x12.12x3.41% 26.25B
15.17x1.09x7.05x2.66% 15.29B
16.49x2.92x13.69x2.52% 10.53B
26.54x2.23x - 0.89% 6.15B
17.9x1.76x7.37x4.43% 4.5B
36.88x7.24x20.9x0.77% 4.53B
Average 22.09x 3.79x 13.30x 2.26% 35.62B
Weighted average by Cap. 22.59x 6.52x 15.24x 2.26%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!