Valuation Domino's Pizza Enterprises Limited

Stocks

Market Closed - Australian S.E. Other stock markets 04:10:19 04/08/26 pm AEST			5-day change	1st Jan Change
19.92 ^AUD	+0.96%		+16.76%	-5.14%

31/07	Barrenjoey Downgrades Domino's Pizza Enterprises to Neutral from Overweight; Price Target is AU$21	MT
30/07	Domino's Pizza Enterprises Limited - Special Call

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	1,869	-	-
Change	-	-43.22%	-29.18%	-20.95%	-44.75%	3.68%	-	-
Enterprise Value (EV) ¹	11,360	7,166	5,708	4,620	3,132	2,982	2,909	2,842
Change	-	-36.92%	-20.34%	-19.07%	-32.21%	-4.79%	-2.46%	-2.28%
P/E	56x	36.8x	101x	33.7x	-477x	-21.7x	14.7x	13.6x
PBR	25.7x	13.8x	7.93x	5.35x	2.72x	3.4x	3.01x	2.7x
PEG	-	-2.7x	-1.3x	0x	5x	-0x	-0x	1.63x
Capitalization / Revenue	4.67x	2.55x	1.76x	1.37x	0.78x	0.88x	0.91x	0.88x
EV / Revenue	5.17x	3.13x	2.43x	1.94x	1.36x	1.4x	1.41x	1.34x
EV / EBITDA	26.7x	18.1x	16.1x	12.7x	9.03x	8.83x	8.56x	8.01x
EV / EBIT	38.8x	27.3x	26.7x	22.2x	15.8x	15x	14.3x	13x
EV / FCF	41.2x	103x	37.4x	24x	22.6x	18.9x	17.4x	15.7x
FCF Yield	2.43%	0.97%	2.67%	4.17%	4.42%	5.28%	5.73%	6.38%
Dividend per Share ²	1.735	1.565	1.1	1.059	0.77	0.5358	0.595	0.8216
Rate of return	1.46%	2.32%	2.37%	2.95%	4.03%	2.72%	3.02%	4.16%
EPS ²	2.119	1.83	0.46	1.066	-0.04	-0.9107	1.342	1.454
Distribution rate	81.9%	85.5%	239%	99.3%	-1,925%	-58.8%	44.3%	56.5%
Net sales ¹	2,199	2,289	2,351	2,377	2,304	2,130	2,063	2,115
EBITDA ¹	424.9	396.5	355.2	362.7	346.7	337.5	339.9	355
EBIT ¹	293	262.9	213.4	207.7	198.1	199.2	203.9	218
Net income ¹	184	158.7	67.01	95.96	-3.7	-92.51	127.3	139
Net Debt ¹	1,094	1,336	1,580	1,357	1,329	1,113	1,039	972.8
Reference price ²	118.66	67.35	46.34	35.89	19.09	19.73	19.73	19.73
Nbr of stocks (in thousands)	86,523	86,554	89,090	90,931	94,448	94,747	-	-
Announcement Date	17/8/21	23/8/22	22/8/23	20/8/24	26/8/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DOMINO'S PIZZA ENTERPRISES LIMITED	-21.66x	1.4x	8.83x	2.72%	1.31B
MCDONALD'S CORPORATION	20.6x	8.03x	14.55x	2.83%	188B
CHIPOTLE MEXICAN GRILL, INC.	33.29x	3.9x	22.1x	-.--%	47.4B
YUM! BRANDS, INC.	18.29x	5.67x	16.52x	2.01%	40.62B
RESTAURANT BRANDS INTERNATIONAL INC.	17.99x	3.8x	11.81x	3.56%	25.31B
YUM CHINA HOLDINGS, INC.	16.46x	1.2x	7.92x	2.46%	16.71B
DOMINO'S PIZZA INC.	19.15x	3.25x	15.13x	2.19%	12.06B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	29.44x	2.49x	-	0.8%	6.97B
AMERICANA RESTAURANTS INTERNATIONAL PLC	18.18x	1.96x	8.02x	4.38%	5.1B
WINGSTOP INC.	29.81x	6.07x	17.45x	0.97%	3.55B
Average	18.16x	3.78x	13.59x	2.19%	34.75B
Weighted average by Cap.	21.70x	6.14x	15.24x	2.32%