|
Domino's Pizza, Inc. (DPZ) DCF Valuation
US | Consumer Cyclical | Restaurants | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Domino's Pizza, Inc. (DPZ) Bundle
Enhance your investment choices with the Domino's Pizza, Inc. (DPZ) DCF Calculator! Utilize accurate Domino's financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of DPZ.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,117.4 | 4,357.4 | 4,537.2 | 4,479.4 | 4,706.4 | 4,868.2 | 5,035.5 | 5,208.6 | 5,387.6 | 5,572.8 |
| Revenue Growth, % | 0 | 5.83 | 4.13 | -1.27 | 5.07 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
| EBITDA | 790.7 | 890.4 | 851.3 | 929.6 | 1,005.8 | 978.8 | 1,012.4 | 1,047.2 | 1,083.2 | 1,120.4 |
| EBITDA, % | 19.2 | 20.44 | 18.76 | 20.75 | 21.37 | 20.11 | 20.11 | 20.11 | 20.11 | 20.11 |
| Depreciation | 65.0 | 72.9 | 80.3 | 80.6 | 87.7 | 84.6 | 87.5 | 90.5 | 93.6 | 96.8 |
| Depreciation, % | 1.58 | 1.67 | 1.77 | 1.8 | 1.86 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 |
| EBIT | 725.6 | 817.5 | 771.1 | 848.9 | 918.1 | 894.2 | 924.9 | 956.7 | 989.6 | 1,023.6 |
| EBIT, % | 17.62 | 18.76 | 16.99 | 18.95 | 19.51 | 18.37 | 18.37 | 18.37 | 18.37 | 18.37 |
| Total Cash | 168.8 | 148.2 | 60.4 | 114.1 | 186.1 | 149.3 | 154.4 | 159.7 | 165.2 | 170.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 244.6 | 255.3 | 257.5 | 282.8 | 309.1 | 295.6 | 305.7 | 316.2 | 327.1 | 338.3 |
| Account Receivables, % | 5.94 | 5.86 | 5.68 | 6.31 | 6.57 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 |
| Inventories | 66.7 | 68.3 | 81.6 | 83.0 | 70.9 | 81.2 | 84.0 | 86.9 | 89.9 | 93.0 |
| Inventories, % | 1.62 | 1.57 | 1.8 | 1.85 | 1.51 | 1.67 | 1.67 | 1.67 | 1.67 | 1.67 |
| Accounts Payable | 94.5 | 91.5 | 89.7 | 106.3 | 85.9 | 102.9 | 106.5 | 110.1 | 113.9 | 117.8 |
| Accounts Payable, % | 2.3 | 2.1 | 1.98 | 2.37 | 1.83 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 |
| Capital Expenditure | -88.8 | -94.2 | -87.2 | -105.4 | -112.9 | -107.0 | -110.7 | -114.5 | -118.4 | -122.5 |
| Capital Expenditure, % | -2.16 | -2.16 | -1.92 | -2.35 | -2.4 | -2.2 | -2.2 | -2.2 | -2.2 | -2.2 |
| Tax Rate, % | 19.11 | 19.11 | 19.11 | 19.11 | 19.11 | 19.11 | 19.11 | 19.11 | 19.11 | 19.11 |
| EBITAT | 642.2 | 666.9 | 608.8 | 675.4 | 742.6 | 732.3 | 757.5 | 783.5 | 810.4 | 838.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 401.7 | 630.3 | 584.6 | 640.5 | 682.8 | 730.1 | 724.9 | 749.8 | 775.5 | 802.2 |
| WACC, % | 7.2 | 7.13 | 7.11 | 7.12 | 7.13 | 7.14 | 7.14 | 7.14 | 7.14 | 7.14 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,079.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 826 | |||||||||
| Terminal Value | 19,969 | |||||||||
| Present Terminal Value | 14,147 | |||||||||
| Enterprise Value | 17,226 | |||||||||
| Net Debt | 5,011 | |||||||||
| Equity Value | 12,215 | |||||||||
| Diluted Shares Outstanding, MM | 35 | |||||||||
| Equity Value Per Share | 350.53 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Domino's Pizza, Inc. (DPZ) financial data pre-loaded to accelerate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- 🍕 Real-Life DPZ Financials: Pre-filled historical and projected data for Domino's Pizza, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Domino's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Domino's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Domino's Pizza data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Domino's Pizza's intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator?
- Accuracy: Real Domino's Pizza, Inc. (DPZ) financials ensure data accuracy.
- Flexibility: Designed for users to test and modify inputs as they wish.
- Time-Saving: Avoid the complexities of building a DCF model from the ground up.
- Professional-Grade: Crafted with CFO-level precision and user experience in mind.
- User-Friendly: Intuitive design, suitable for users without extensive financial modeling skills.
Who Should Use This Product?
- Business Students: Explore operational strategies and marketing techniques employed by Domino's Pizza, Inc. (DPZ).
- Academics: Integrate case studies of Domino's into research and classroom discussions.
- Franchise Owners: Analyze successful practices and apply them to your own pizza business.
- Investors: Evaluate financial performance and growth potential of Domino's Pizza, Inc. (DPZ).
- Food Industry Analysts: Utilize comprehensive data to assess market trends and consumer preferences related to Domino's.
What the Template Contains
- Historical Data: Includes Domino's past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Domino's intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Domino's financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.