As of 2026-05-26, the Intrinsic Value of Domino's Pizza Enterprises Ltd (DMP.AX) is 8.65 AUD. This DMP.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.28 AUD, the upside of Domino's Pizza Enterprises Ltd is -49.90%.
The range of the Intrinsic Value is 0.48 - 51.48 AUD
Based on its market price of 17.28 AUD and our intrinsic valuation, Domino's Pizza Enterprises Ltd (DMP.AX) is overvalued by 49.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.48 - 51.48 | 8.65 | -49.9% |
| DCF (Growth 10y) | 6.01 - 75.76 | 17.26 | -0.1% |
| DCF (EBITDA 5y) | 3.96 - 13.66 | 6.56 | -62.0% |
| DCF (EBITDA 10y) | 7.62 - 21.09 | 11.61 | -32.8% |
| Fair Value | 3.14 - 3.14 | 3.14 | -81.84% |
| P/E | 8.11 - 31.56 | 16.81 | -2.7% |
| EV/EBITDA | 4.99 - 25.33 | 11.78 | -31.8% |
| EPV | 31.27 - 55.07 | 43.17 | 149.8% |
| DDM - Stable | 5.00 - 17.23 | 11.12 | -35.7% |
| DDM - Multi | 6.80 - 17.25 | 9.65 | -44.2% |
| Market Cap (mil) | 1,634.86 |
| Beta | 0.71 |
| Outstanding shares (mil) | 94.61 |
| Enterprise Value (mil) | 2,798.47 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.03% |
| Cost of Debt | 5.50% |
| WACC | 6.53% |