As of 2025-05-24, the Intrinsic Value of Domino's Pizza Inc (DPZ) is 584.04 USD. This DPZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 480.43 USD, the upside of Domino's Pizza Inc is 21.60%.
The range of the Intrinsic Value is 358.12 - 1,274.66 USD
Based on its market price of 480.43 USD and our intrinsic valuation, Domino's Pizza Inc (DPZ) is undervalued by 21.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 358.12 - 1,274.66 | 584.04 | 21.6% |
| DCF (Growth 10y) | 441.17 - 1,411.98 | 682.14 | 42.0% |
| DCF (EBITDA 5y) | 207.84 - 284.35 | 260.43 | -45.8% |
| DCF (EBITDA 10y) | 303.93 - 417.34 | 372.23 | -22.5% |
| Fair Value | 150.65 - 150.65 | 150.65 | -68.64% |
| P/E | 263.51 - 407.73 | 328.89 | -31.5% |
| EV/EBITDA | 88.20 - 204.03 | 149.73 | -68.8% |
| EPV | 102.50 - 180.79 | 141.64 | -70.5% |
| DDM - Stable | 177.85 - 591.41 | 384.63 | -19.9% |
| DDM - Multi | 281.21 - 706.59 | 399.99 | -16.7% |
| Market Cap (mil) | 16,449.92 |
| Beta | 0.74 |
| Outstanding shares (mil) | 34.24 |
| Enterprise Value (mil) | 21,049.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.85% |
| Cost of Debt | 4.54% |
| WACC | 6.90% |