As of 2025-06-26, the Intrinsic Value of Domino's Pizza Inc (DPZ) is 508.68 USD. This DPZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 453.13 USD, the upside of Domino's Pizza Inc is 12.30%.
The range of the Intrinsic Value is 329.65 - 959.21 USD
Based on its market price of 453.13 USD and our intrinsic valuation, Domino's Pizza Inc (DPZ) is undervalued by 12.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 329.65 - 959.21 | 508.68 | 12.3% |
| DCF (Growth 10y) | 406.92 - 1,064.74 | 595.31 | 31.4% |
| DCF (EBITDA 5y) | 209.03 - 294.01 | 256.60 | -43.4% |
| DCF (EBITDA 10y) | 298.72 - 414.16 | 359.17 | -20.7% |
| Fair Value | 150.65 - 150.65 | 150.65 | -66.75% |
| P/E | 341.29 - 425.46 | 393.52 | -13.2% |
| EV/EBITDA | 93.85 - 240.60 | 169.73 | -62.5% |
| EPV | 92.11 - 153.78 | 122.95 | -72.9% |
| DDM - Stable | 163.84 - 453.89 | 308.87 | -31.8% |
| DDM - Multi | 257.17 - 536.71 | 345.92 | -23.7% |
| Market Cap (mil) | 15,515.17 |
| Beta | 0.73 |
| Outstanding shares (mil) | 34.24 |
| Enterprise Value (mil) | 20,114.41 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.55% |
| Cost of Debt | 4.54% |
| WACC | 7.35% |