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 1,788 - -
Change - -32.81% -19.33% -44.75% -15.76% 17.72% - -
Enterprise Value (EV) 1 7,358 5,626 4,620 3,132 2,509 2,550 2,480 2,429
Change - -23.54% -17.87% -32.21% -19.88% 1.64% -2.77% -2.05%
P/E 38x 98.7x 33.7x -477x -11.3x 14.3x 13.1x 12.1x
PBR 14.3x 7.77x 5.35x 2.72x 3.32x 3.43x 3.05x 2.75x
PEG - -1.3x 0x 5x -0x -0x 1.46x 1.43x
Capitalization / Revenue 2.63x 1.72x 1.37x 0.78x 0.74x 0.92x 0.89x 0.86x
EV / Revenue 3.21x 2.39x 1.94x 1.36x 1.23x 1.31x 1.24x 1.17x
EV / EBITDA 18.6x 15.8x 12.7x 9.03x 7.71x 7.98x 7.4x 6.92x
EV / EBIT 28x 26.4x 22.2x 15.8x 12.5x 12.6x 11.5x 10.6x
EV / FCF 106x 36.9x 24x 22.6x 11.8x 15.1x 12.9x 12.7x
FCF Yield 0.94% 2.71% 4.17% 4.42% 8.48% 6.64% 7.74% 7.89%
Dividend per Share 2 1.565 1.1 1.059 0.77 0.575 0.6065 0.7599 0.8906
Rate of return 2.25% 2.42% 2.95% 4.03% 3.59% 3.21% 4.03% 4.72%
EPS 2 1.83 0.46 1.066 -0.04 -1.418 1.318 1.436 1.558
Distribution rate 85.5% 239% 99.3% -1,925% -40.6% 46% 52.9% 57.1%
Net sales 1 2,289 2,351 2,377 2,304 2,046 1,945 2,005 2,071
EBITDA 1 396.5 355.2 362.7 346.7 325.4 319.5 335.2 350.8
EBIT 1 262.9 213.4 207.7 198.1 200.1 202.1 215.6 229.8
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 1,329 990.6 762.6 691.9 641.1
Reference price 2 69.57 45.41 35.89 19.09 16.03 18.87 18.87 18.87
Nbr of stocks (in thousands) 86,554 89,090 90,931 94,448 94,747 94,747 - -
Announcement Date 23/08/22 22/08/23 20/08/24 26/08/25 25/08/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.32x1.31x7.98x3.21% 127.1Cr
19.39x7.62x13.79x3.02% 18TCr
29.66x3.65x20.65x-.--% 4.23TCr
16.57x5.45x16.27x2.19% 3.77TCr
16.47x3.8x11.84x3.54% 2.54TCr
13.91x0.99x6.51x2.89% 1.4TCr
15.45x2.79x13.03x2.71% 973.26Cr
28.91x2.39x - 0.84% 665.76Cr
19.77x2.13x8.67x3.96% 555.72Cr
Average 19.38x 3.35x 12.34x 2.49% 3.54TCr
Weighted average by Cap. 20.01x 5.86x 14.39x 2.52%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!