As of 2026-04-03, the Intrinsic Value of Domino's Pizza Group PLC (DOM.L) is 230.15 GBP. This DOM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 173.10 GBP, the upside of Domino's Pizza Group PLC is 33.00%.
The range of the Intrinsic Value is 165.63 - 335.63 GBP
Based on its market price of 173.10 GBP and our intrinsic valuation, Domino's Pizza Group PLC (DOM.L) is undervalued by 33.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 165.63 - 335.63 | 230.15 | 33.0% |
| DCF (Growth 10y) | 219.07 - 411.97 | 292.59 | 69.0% |
| DCF (EBITDA 5y) | 129.08 - 176.27 | 150.74 | -12.9% |
| DCF (EBITDA 10y) | 185.49 - 257.17 | 218.16 | 26.0% |
| Fair Value | 238.89 - 238.89 | 238.89 | 38.01% |
| P/E | 198.22 - 370.99 | 246.48 | 42.4% |
| EV/EBITDA | 104.54 - 150.92 | 131.08 | -24.3% |
| EPV | 152.47 - 247.42 | 199.94 | 15.5% |
| DDM - Stable | 96.48 - 199.52 | 148.00 | -14.5% |
| DDM - Multi | 157.47 - 245.58 | 191.30 | 10.5% |
| Market Cap (mil) | 671.39 |
| Beta | 0.98 |
| Outstanding shares (mil) | 3.88 |
| Enterprise Value (mil) | 1,196.09 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.89% |
| Cost of Debt | 5.55% |
| WACC | 7.40% |