As of 2024-12-15, the Intrinsic Value of Domino's Pizza Inc (DPZ) is
578.40 USD. This DPZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 453.17 USD, the upside of Domino's Pizza Inc is
27.60%.
The range of the Intrinsic Value is 362.33 - 1,187.24 USD
578.40 USD
Intrinsic Value
DPZ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
362.33 - 1,187.24 |
578.40 |
27.6% |
| DCF (Growth 10y) |
420.28 - 1,232.35 |
634.38 |
40.0% |
| DCF (EBITDA 5y) |
239.96 - 314.22 |
278.43 |
-38.6% |
| DCF (EBITDA 10y) |
313.03 - 414.21 |
363.09 |
-19.9% |
| Fair Value |
134.48 - 134.48 |
134.48 |
-70.32% |
| P/E |
300.49 - 454.28 |
350.33 |
-22.7% |
| EV/EBITDA |
119.67 - 266.29 |
182.69 |
-59.7% |
| EPV |
95.33 - 160.71 |
128.02 |
-71.7% |
| DDM - Stable |
168.05 - 512.26 |
340.16 |
-24.9% |
| DDM - Multi |
280.43 - 642.72 |
388.04 |
-14.4% |
DPZ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,647.96 |
| Beta |
0.99 |
| Outstanding shares (mil) |
34.53 |
| Enterprise Value (mil) |
20,344.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.91% |
| Cost of Debt |
4.54% |
| WACC |
6.89% |