|
Domino's Pizza Group Plc (DOM.L) Valoración de DCF
GB | Consumer Cyclical | Restaurants | LSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Domino's Pizza Group plc (DOM.L) Bundle
¡Obtenga información sobre su análisis de valoración de Domino's Pizza Group PLC (DOML) utilizando nuestra sofisticada calculadora DCF! Esta plantilla de Excel viene precargada con datos reales (DOML), lo que le permite ajustar los pronósticos y los supuestos para determinar con precisión el valor intrínseco de Domino's Pizza Group PLC.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 508.3 | 505.1 | 560.8 | 600.3 | 679.8 | 731.9 | 788.1 | 848.6 | 913.6 | 983.7 |
| Revenue Growth, % | 0 | -0.62955 | 11.03 | 7.04 | 13.24 | 7.67 | 7.67 | 7.67 | 7.67 | 7.67 |
| EBITDA | 105.3 | 141.9 | 148.1 | 141.6 | 190.4 | 185.6 | 199.9 | 215.2 | 231.7 | 249.5 |
| EBITDA, % | 20.72 | 28.09 | 26.41 | 23.59 | 28.01 | 25.36 | 25.36 | 25.36 | 25.36 | 25.36 |
| Depreciation | 14.2 | 21.1 | 17.4 | 18.7 | 21.9 | 24.0 | 25.9 | 27.9 | 30.0 | 32.3 |
| Depreciation, % | 2.79 | 4.18 | 3.1 | 3.12 | 3.22 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 |
| EBIT | 91.1 | 120.8 | 130.7 | 122.9 | 168.5 | 161.6 | 174.0 | 187.4 | 201.7 | 217.2 |
| EBIT, % | 17.92 | 23.92 | 23.31 | 20.47 | 24.79 | 22.08 | 22.08 | 22.08 | 22.08 | 22.08 |
| Total Cash | 11.1 | 65.4 | 44.7 | 30.4 | 52.1 | 52.5 | 56.5 | 60.8 | 65.5 | 70.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 13.1 | 26.2 | 26.1 | 70.3 | 33.6 | 42.6 | 45.8 | 49.3 | 53.1 | 57.2 |
| Account Receivables, % | 2.58 | 5.19 | 4.65 | 11.71 | 4.94 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 |
| Inventories | 13.0 | 11.0 | 10.9 | 11.6 | 11.4 | 15.1 | 16.2 | 17.5 | 18.8 | 20.2 |
| Inventories, % | 2.56 | 2.18 | 1.94 | 1.93 | 1.68 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 |
| Accounts Payable | 23.5 | 19.3 | 21.3 | 15.2 | 16.4 | 25.2 | 27.1 | 29.2 | 31.4 | 33.8 |
| Accounts Payable, % | 4.62 | 3.82 | 3.8 | 2.53 | 2.41 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
| Capital Expenditure | -23.4 | -19.4 | -14.3 | -19.7 | -20.8 | -25.4 | -27.3 | -29.4 | -31.7 | -34.1 |
| Capital Expenditure, % | -4.6 | -3.84 | -2.55 | -3.28 | -3.06 | -3.47 | -3.47 | -3.47 | -3.47 | -3.47 |
| Tax Rate, % | 19.18 | 19.18 | 19.18 | 19.18 | 19.18 | 19.18 | 19.18 | 19.18 | 19.18 | 19.18 |
| EBITAT | 71.9 | 100.4 | 93.3 | 101.4 | 136.2 | 128.3 | 138.1 | 148.7 | 160.1 | 172.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 60.1 | 86.8 | 98.6 | 49.4 | 175.4 | 123.0 | 134.1 | 144.4 | 155.5 | 167.4 |
| WACC, % | 7.26 | 7.33 | 7.14 | 7.32 | 7.29 | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 583.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 171 | |||||||||
| Terminal Value | 3,243 | |||||||||
| Present Terminal Value | 2,283 | |||||||||
| Enterprise Value | 2,867 | |||||||||
| Net Debt | 463 | |||||||||
| Equity Value | 2,404 | |||||||||
| Diluted Shares Outstanding, MM | 412 | |||||||||
| Equity Value Per Share | 583.03 |
What You Will Receive
- Pre-Filled Financial Model: Utilize Domino's Pizza Group plc’s (DOML) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates allow for immediate visibility of results as changes are made.
- Professional-Grade Template: An expertly crafted Excel file tailored for high-quality valuation.
- Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasting.
Key Features
- Real-Life DOML Data: Pre-filled with Domino's Pizza Group plc's historical financial performance and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax percentages, and capital investments.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic valuation based on your specified inputs.
- Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation outcomes.
- User-Friendly Design: Intuitive layout, structured for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template featuring Domino's Pizza Group plc (DOML) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Modify the forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view updated results, including the intrinsic value of Domino's Pizza Group plc (DOML).
- Step 5: Make well-informed investment decisions or create reports based on the results.
Why Choose Domino's Pizza Group plc (DOML) Calculator?
- Time-Efficient: Skip building a DCF model from the ground up – it’s ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Completely Customizable: Adjust the model to reflect your unique assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs simplify result analysis.
- Preferred by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Can Benefit from This Product?
- Individual Investors: Make educated decisions regarding the purchase or sale of Domino's Pizza Group plc (DOML) shares.
- Financial Analysts: Enhance valuation methods with easily accessible financial models tailored for Domino's Pizza Group plc (DOML).
- Consultants: Provide clients with accurate and timely valuation insights related to Domino's Pizza Group plc (DOML).
- Business Owners: Gain insight into how major companies like Domino's Pizza Group plc (DOML) are valued to refine your own business strategies.
- Finance Students: Explore valuation practices through real-world data and case studies involving Domino's Pizza Group plc (DOML).
What the Template Includes
- Pre-Filled DCF Model: Financial data for Domino's Pizza Group plc (DOML) preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Domino's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to suit your scenarios.
- Financial Statements: Annual and quarterly reports provided for in-depth analysis.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.