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 1,923 - -
Change - -32.81% -19.33% -44.75% -15.76% 26.64% - -
Enterprise Value (EV) 1 7,358 5,626 4,620 3,132 2,509 2,712 2,639 2,586
Change - -23.54% -17.87% -32.21% -19.88% 8.07% -2.67% -2.02%
P/E 38x 98.7x 33.7x -477x -11.3x 15.3x 14.1x 12.9x
PBR 14.3x 7.77x 5.35x 2.72x 3.32x 3.69x 3.27x 2.95x
PEG - -1.3x 0x 5x -0x -0x 1.55x 1.4x
Capitalization / Revenue 2.63x 1.72x 1.37x 0.78x 0.74x 0.99x 0.96x 0.93x
EV / Revenue 3.21x 2.39x 1.94x 1.36x 1.23x 1.39x 1.32x 1.25x
EV / EBITDA 18.6x 15.8x 12.7x 9.03x 7.71x 8.47x 7.85x 7.34x
EV / EBIT 28x 26.4x 22.2x 15.8x 12.5x 13.4x 12.2x 11.2x
EV / FCF 106x 36.9x 24x 22.6x 11.8x 15.9x 13.6x 13.3x
FCF Yield 0.94% 2.71% 4.17% 4.42% 8.48% 6.28% 7.33% 7.51%
Dividend per Share 2 1.565 1.1 1.059 0.77 0.575 0.6084 0.7625 0.9021
Rate of return 2.25% 2.42% 2.95% 4.03% 3.59% 3% 3.76% 4.44%
EPS 2 1.83 0.46 1.066 -0.04 -1.418 1.324 1.444 1.576
Distribution rate 85.5% 239% 99.3% -1,925% -40.6% 46% 52.8% 57.2%
Net sales 1 2,289 2,351 2,377 2,304 2,046 1,945 2,005 2,073
EBITDA 1 396.5 355.2 362.7 346.7 325.4 320.1 336.1 352.3
EBIT 1 262.9 213.4 207.7 198.1 200.1 202.7 216.3 231.3
Net income 1 158.7 67.01 95.96 -3.7 -134.2 127.6 139.5 150.9
Net Debt 1 1,336 1,580 1,357 1,329 990.6 788.5 716 662.7
Reference price 2 69.57 45.41 35.89 19.09 16.03 20.30 20.30 20.30
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.($)
15.34x1.39x8.47x3% 138.35Cr
20.29x7.92x14.31x2.89% 18TCr
33.05x4.02x22.76x-.--% 4.71TCr
18.54x5.71x16.68x1.99% 4.11TCr
17.65x3.99x12.39x3.3% 2.72TCr
15.24x1.1x7.21x2.65% 1.54TCr
17.46x3.04x14.16x2.4% 1.1TCr
29.61x2.45x - 0.82% 671.85Cr
18.1x2.02x8.27x4.24% 525.94Cr
Average 20.59x 3.52x 13.03x 2.36% 3.77TCr
Weighted average by Cap. 21.45x 6.10x 15.19x 2.36%

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