DPZ
Domino's Pizza Inc
Price:  
413.73 
USD
Volume:  
610,676.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DPZ Intrinsic Value

27.60 %
Upside

As of 2024-10-31, the Intrinsic Value of Domino's Pizza Inc (DPZ) is 527.90 USD. This DPZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 413.73 USD, the upside of Domino's Pizza Inc is 27.60%.

The range of the Intrinsic Value is 316.74 - 1,181.96 USD

413.73 USD
Stock Price
527.90 USD
Intrinsic Value
Intrinsic Value Details

DPZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 316.74 - 1,181.96 527.90 27.6%
DCF (Growth 10y) 368.67 - 1,226.78 579.75 40.1%
DCF (EBITDA 5y) 240.02 - 318.56 286.14 -30.8%
DCF (EBITDA 10y) 302.43 - 417.05 363.28 -12.2%
Fair Value 132.79 - 132.79 132.79 -67.90%
P/E 339.75 - 417.11 395.13 -4.5%
EV/EBITDA 127.40 - 243.05 189.37 -54.2%
EPV 79.64 - 159.42 119.53 -71.1%
DDM - Stable 148.70 - 497.08 322.89 -22.0%
DDM - Multi 246.19 - 623.34 351.07 -15.1%

DPZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,468.14
Beta 0.82
Outstanding shares (mil) 34.97
Enterprise Value (mil) 19,164.69
Market risk premium 4.60%
Cost of Equity 8.33%
Cost of Debt 4.54%
WACC 7.14%