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 1,702 - -
Change - -43.22% -29.18% -20.95% -44.75% -5.62% - -
Enterprise Value (EV) 1 11,360 7,166 5,708 4,620 3,132 2,825 2,724 2,630
Change - -36.92% -20.34% -19.07% -32.21% -9.79% -3.57% -3.47%
P/E 56x 36.8x 101x 33.7x -477x 16x 13.1x 11.7x
PBR 25.7x 13.8x 7.93x 5.35x 2.72x 2.37x 2.15x 1.97x
PEG - -2.7x -1.3x 0x 5x -0x 0.6x 1x
Capitalization / Revenue 4.67x 2.55x 1.76x 1.37x 0.78x 0.79x 0.79x 0.77x
EV / Revenue 5.17x 3.13x 2.43x 1.94x 1.36x 1.31x 1.27x 1.19x
EV / EBITDA 26.7x 18.1x 16.1x 12.7x 9.03x 8.41x 7.87x 7.2x
EV / EBIT 38.8x 27.3x 26.7x 22.2x 15.8x 14.3x 13.2x 11.7x
EV / FCF 41.2x 103x 37.4x 24x 22.6x 16.7x 16.2x 14.5x
FCF Yield 2.43% 0.97% 2.67% 4.17% 4.42% 5.98% 6.17% 6.88%
Dividend per Share 2 1.735 1.565 1.1 1.059 0.77 0.5318 0.6065 0.8597
Rate of return 1.46% 2.32% 2.37% 2.95% 4.03% 2.96% 3.38% 4.79%
EPS 2 2.119 1.83 0.46 1.066 -0.04 1.122 1.375 1.537
Distribution rate 81.9% 85.5% 239% 99.3% -1,925% 47.4% 44.1% 55.9%
Net sales 1 2,199 2,289 2,351 2,377 2,304 2,160 2,144 2,214
EBITDA 1 424.9 396.5 355.2 362.7 346.7 336 346 365.4
EBIT 1 293 262.9 213.4 207.7 198.1 197.1 206.9 225
Net income 1 184 158.7 67.01 95.96 -3.7 105 131.7 145.7
Net Debt 1 1,094 1,336 1,580 1,357 1,329 1,124 1,023 928.3
Reference price 2 118.66 67.35 46.34 35.89 19.09 17.96 17.96 17.96
Nbr of stocks (in thousands) 86,523 86,554 89,090 90,931 94,448 94,747 - -
Announcement Date 17/08/21 23/08/22 22/08/23 20/08/24 26/08/25 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16x1.31x8.41x2.96% 117.86Cr
21.06x8.19x14.83x2.76% 19TCr
30.78x3.78x21.41x-.--% 4.39TCr
22.41x5.78x16.84x1.99% 4.19TCr
18.62x3.89x12.09x3.44% 2.62TCr
15.75x1.16x7.47x2.54% 1.58TCr
18.92x3.22x15x2.21% 1.19TCr
28.87x2.44x - 0.81% 654.03Cr
19.52x1.88x7.69x4.18% 491.7Cr
31.48x6.39x18.34x0.89% 379.87Cr
Average 22.34x 3.80x 13.57x 2.18% 3.49TCr
Weighted average by Cap. 22.17x 6.29x 15.29x 2.31%

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