|
Real-time Estimate
Cboe Europe
08:39:17 2026-10-27 EDT
|
5-day change | 1st Jan Change | ||
| 227.20 GBX | +1.34% |
|
-4.14% | +31.03% |
| 10-21 | WINNERS & LOSERS: French riots hurt 3i, Kingfisher; North Sea approval | AN |
| 10-21 | Domino's Pizza sales and orders growth slows down in third quarter | AN |
Company Valuation: Domino's Pizza Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,039 | 1,236 | 1,495 | 1,202 | 655.6 | 854.6 | - | - |
| Change | - | -39.4% | 21.03% | -19.61% | -45.46% | 30.35% | - | - |
| Enterprise Value (EV) 1 | 2,239 | 1,489 | 1,728 | 1,468 | 940.2 | 1,157 | 1,143 | 1,127 |
| Change | - | -33.49% | 16.07% | -15.08% | -35.93% | 23.02% | -1.21% | -1.41% |
| P/E | 26.8x | 15.7x | 13.6x | 13.5x | 11.5x | 12.9x | 12.1x | 11.4x |
| PBR | -36x | -11.3x | - | -14.7x | -7.5x | -13.1x | -22.2x | -76.5x |
| PEG | - | 1.57x | 0.3x | -0.7x | -0.3x | 0.8x | 1.75x | 1.96x |
| Capitalization / Revenue | 3.64x | 2.06x | 2.2x | 1.81x | 0.96x | 1.2x | 1.16x | 1.13x |
| EV / Revenue | 3.99x | 2.48x | 2.54x | 2.21x | 1.37x | 1.62x | 1.56x | 1.49x |
| EV / EBITDA | 16.4x | 11.4x | 12.5x | 10.2x | 7.02x | 8.47x | 8.09x | 7.67x |
| EV / EBIT | 18.7x | 13.6x | 14.9x | 11.7x | 8.46x | 10.3x | 9.91x | 9.37x |
| EV / FCF | 22.5x | 22.8x | 17.8x | 17.3x | 11.7x | 17.4x | 15.6x | 13.9x |
| FCF Yield | 4.45% | 4.39% | 5.61% | 5.77% | 8.58% | 5.76% | 6.4% | 7.21% |
| Dividend per Share 2 | 0.068 | 0.1 | 0.105 | 0.11 | 0.113 | 0.1172 | 0.1223 | 0.127 |
| Rate of return | 1.49% | 3.41% | 2.76% | 3.58% | 6.58% | 5.23% | 5.45% | 5.67% |
| EPS 2 | 0.17 | 0.187 | 0.279 | 0.228 | 0.15 | 0.1737 | 0.1857 | 0.1965 |
| Distribution rate | 40% | 53.5% | 37.6% | 48.2% | 75.3% | 67.5% | 65.8% | 64.6% |
| Net sales 1 | 560.8 | 600.3 | 679.8 | 664.5 | 685.4 | 712 | 734 | 758.4 |
| EBITDA 1 | 136.4 | 130.1 | 138.1 | 143.4 | 133.9 | 136.6 | 141.3 | 147 |
| EBIT 1 | 119.9 | 109.8 | 116.2 | 125 | 111.2 | 111.8 | 115.3 | 120.3 |
| Net income 1 | 78.3 | 81.6 | 115 | 90.2 | 59 | 68.17 | 72.97 | 77.42 |
| Net Debt 1 | 199.7 | 253.3 | 232.8 | 265.5 | 284.6 | 302.1 | 288.1 | 272 |
| Reference price 2 | 4.564 | 2.934 | 3.800 | 3.076 | 1.718 | 2.242 | 2.242 | 2.242 |
| Nbr of stocks (in thousands) | 446,738 | 421,102 | 393,500 | 390,774 | 381,608 | 381,158 | - | - |
| Announcement Date | 3/8/22 | 3/9/23 | 3/12/24 | 3/11/25 | 3/10/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.91x | 1.62x | 8.47x | 5.23% | 1.14B | |
| 19.6x | 7.71x | 13.95x | 2.99% | 177B | |
| 45.5x | 3.59x | 23.32x | 2.45% | 117B | |
| 25.7x | 1.3x | 12.72x | 2.16% | 58.13B | |
| 16.75x | 5.88x | 17.46x | 2.01% | 40.79B | |
| 25.25x | 3.16x | 17.93x | -.--% | 35.95B | |
| 16.68x | 3.85x | 11.99x | 3.46% | 25.98B | |
| 18.97x | 1.94x | 11.69x | 3.05% | 24.13B | |
| 15.47x | 1.11x | 7.3x | 2.61% | 15.5B | |
| 30.13x | 0.94x | 12.21x | 0.87% | 14.34B | |
| Average | 22.70x | 3.11x | 13.70x | 2.48% | 51.05B | |
| Weighted average by Cap. | 26.38x | 4.70x | 16.05x | 2.44% |
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
- Stock Market
- Stocks
- DOM Stock
- Valuation Domino's Pizza Group plc
Select your edition
All financial news and data tailored to specific country editions
