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 2,053 - -
Change - -32.81% -19.33% -44.75% -15.76% 35.18% - -
Enterprise Value (EV) 1 7,358 5,626 4,620 3,132 2,509 2,816 2,746 2,696
Change - -23.54% -17.87% -32.21% -19.88% 12.22% -2.49% -1.83%
P/E 38x 98.7x 33.7x -477x -11.3x 16.3x 15x 13.9x
PBR 14.3x 7.77x 5.35x 2.72x 3.32x 3.95x 3.5x 3.16x
PEG - -1.3x 0x 5x -0x -0x 1.73x 1.78x
Capitalization / Revenue 2.63x 1.72x 1.37x 0.78x 0.74x 1.06x 1.03x 0.99x
EV / Revenue 3.21x 2.39x 1.94x 1.36x 1.23x 1.46x 1.38x 1.3x
EV / EBITDA 18.6x 15.8x 12.7x 9.03x 7.71x 8.85x 8.22x 7.71x
EV / EBIT 28x 26.4x 22.2x 15.8x 12.5x 13.9x 12.7x 11.8x
EV / FCF 106x 36.9x 24x 22.6x 11.8x 16.7x 14.4x 14.1x
FCF Yield 0.94% 2.71% 4.17% 4.42% 8.48% 5.98% 6.96% 7.07%
Dividend per Share 2 1.565 1.1 1.059 0.77 0.575 0.6101 0.7689 0.8891
Rate of return 2.25% 2.42% 2.95% 4.03% 3.59% 2.82% 3.55% 4.1%
EPS 2 1.83 0.46 1.066 -0.04 -1.418 1.327 1.442 1.554
Distribution rate 85.5% 239% 99.3% -1,925% -40.6% 46% 53.3% 57.2%
Net sales 1 2,289 2,351 2,377 2,304 2,046 1,935 1,993 2,069
EBITDA 1 396.5 355.2 362.7 346.7 325.4 318.3 334 349.8
EBIT 1 262.9 213.4 207.7 198.1 200.1 202.9 216.4 229.4
Net income 1 158.7 67.01 95.96 -3.7 -134.2 126.9 138.6 149.2
Net Debt 1 1,336 1,580 1,357 1,329 990.6 763 692.9 642.7
Reference price 2 69.57 45.41 35.89 19.09 16.03 21.67 21.67 21.67
Nbr of stocks (in thousands) 86,554 89,090 90,931 94,448 94,747 94,747 - -
Announcement Date 8/23/22 8/22/23 8/20/24 8/26/25 8/25/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.33x1.46x8.85x2.82% 1.44B
20.17x7.89x14.28x2.91% 183B
46.31x3.62x23.48x2.43% 118B
25.34x1.28x12.56x2.19% 57.32B
16.65x6.07x18.01x1.93% 42.41B
29.8x3.52x20.55x-.--% 40.34B
14.71x3.84x12.02x3.56% 25.22B
19.58x1.99x12.04x2.96% 24.91B
15.54x1.11x7.34x2.59% 15.59B
29.84x0.94x12.1x0.88% 14.23B
Average 23.43x 3.17x 14.12x 2.23% 52.23B
Weighted average by Cap. 26.93x 4.83x 16.46x 2.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Domino's Pizza Enterprises Limited

Historical PBR trend

Valuation ratios - PBR - Domino's Pizza Enterprises Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Domino's Pizza Enterprises Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Domino's Pizza Enterprises Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Domino's Pizza Enterprises Limited
  1. Stock Market
  2. Stocks
  3. DMP Stock
  4. Valuation Domino's Pizza Enterprises Limited