As of 2024-12-14, the Intrinsic Value of Domino's Pizza Group PLC (DOM.L) is
514.81 GBP. This DOM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 308.20 GBP, the upside of Domino's Pizza Group PLC is
67.00%.
The range of the Intrinsic Value is 340.66 - 930.95 GBP
514.81 GBP
Intrinsic Value
DOM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
340.66 - 930.95 |
514.81 |
67.0% |
| DCF (Growth 10y) |
408.58 - 1,015.34 |
589.29 |
91.2% |
| DCF (EBITDA 5y) |
300.38 - 387.37 |
359.21 |
16.6% |
| DCF (EBITDA 10y) |
375.23 - 511.73 |
453.42 |
47.1% |
| Fair Value |
507.08 - 507.08 |
507.08 |
64.53% |
| P/E |
353.33 - 776.23 |
574.00 |
86.2% |
| EV/EBITDA |
152.14 - 315.53 |
246.34 |
-20.1% |
| EPV |
125.03 - 233.06 |
179.05 |
-41.9% |
| DDM - Stable |
155.00 - 406.97 |
280.99 |
-8.8% |
| DDM - Multi |
317.83 - 618.02 |
416.74 |
35.2% |
DOM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,171.52 |
| Beta |
0.93 |
| Outstanding shares (mil) |
3.80 |
| Enterprise Value (mil) |
1,681.52 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.82% |
| Cost of Debt |
5.57% |
| WACC |
7.64% |