DPZ
Domino's Pizza Inc
Price:  
513.03 
USD
Volume:  
343,499.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DPZ Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Domino's Pizza Inc (DPZ) is 565.65 USD. This DPZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 513.03 USD, the upside of Domino's Pizza Inc is %.

The range of the Intrinsic Value is 378.13 - 1,007.09 USD

513.03 USD
Stock Price
565.65 USD
Intrinsic Value
Intrinsic Value Details

DPZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 378.13 - 1,007.09 565.65 10.3%
DCF (Growth 10y) 502.77 - 1,216.10 717.08 39.8%
DCF (EBITDA 5y) 278.81 - 382.73 327.30 -36.2%
DCF (EBITDA 10y) 407.20 - 563.26 478.57 -6.7%
Fair Value 125.90 - 125.90 125.90 -75.46%
P/E 283.19 - 344.45 303.94 -40.8%
EV/EBITDA 83.58 - 198.30 146.04 -71.5%
EPV 59.33 - 117.60 88.47 -82.8%
DDM - Stable 128.73 - 344.22 236.47 -53.9%
DDM - Multi 295.98 - 602.97 395.81 -22.8%

DPZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,868.83
Beta 1.32
Outstanding shares (mil) 34.83
Enterprise Value (mil) 22,587.62
Market risk premium 4.60%
Cost of Equity 9.24%
Cost of Debt 4.71%
WACC 8.06%