Domino's Pizza, Inc. (DPZ) DCF Valuation

Domino's Pizza, Inc. (DPZ) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Domino's Pizza, Inc. (DPZ) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

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
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,618.8 4,117.4 4,357.4 4,537.2 4,479.4 4,730.9 4,996.5 5,277.0 5,573.3 5,886.3
Revenue Growth, % 0 13.78 5.83 4.13 -1.27 5.61 5.61 5.61 5.61 5.61
EBITDA 693.4 790.7 890.4 851.3 929.6 930.2 982.5 1,037.6 1,095.9 1,157.4
EBITDA, % 19.16 19.2 20.44 18.76 20.75 19.66 19.66 19.66 19.66 19.66
Depreciation 59.9 65.0 72.9 80.3 80.6 80.2 84.7 89.5 94.5 99.8
Depreciation, % 1.66 1.58 1.67 1.77 1.8 1.7 1.7 1.7 1.7 1.7
EBIT 633.5 725.6 817.5 771.1 848.9 850.0 897.7 948.1 1,001.4 1,057.6
EBIT, % 17.5 17.62 18.76 16.99 18.95 17.97 17.97 17.97 17.97 17.97
Total Cash 190.6 168.8 148.2 60.4 114.1 157.5 166.3 175.7 185.5 196.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 210.3 244.6 255.3 257.5 282.8
Account Receivables, % 5.81 5.94 5.86 5.68 6.31
Inventories 53.0 66.7 68.3 81.6 83.0 78.5 83.0 87.6 92.5 97.7
Inventories, % 1.46 1.62 1.57 1.8 1.85 1.66 1.66 1.66 1.66 1.66
Accounts Payable 111.1 94.5 91.5 89.7 106.3 111.8 118.1 124.7 131.7 139.1
Accounts Payable, % 3.07 2.3 2.1 1.98 2.37 2.36 2.36 2.36 2.36 2.36
Capital Expenditure -85.6 -88.8 -94.2 -87.2 -105.4 -103.7 -109.5 -115.6 -122.1 -129.0
Capital Expenditure, % -2.36 -2.16 -2.16 -1.92 -2.35 -2.19 -2.19 -2.19 -2.19 -2.19
Tax Rate, % 20.43 20.43 20.43 20.43 20.43 20.43 20.43 20.43 20.43 20.43
EBITAT 525.9 642.2 666.9 608.8 675.4 699.8 739.1 780.6 824.4 870.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 348.2 553.8 630.3 584.6 640.5 689.0 700.4 739.8 781.3 825.2
WACC, % 7.28 7.34 7.26 7.23 7.24 7.27 7.27 7.27 7.27 7.27
PV UFCF
SUM PV UFCF 3,021.4
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 850
Terminal Value 19,907
Present Terminal Value 14,016
Enterprise Value 17,038
Net Debt 5,095
Equity Value 11,943
Diluted Shares Outstanding, MM 35
Equity Value Per Share 337.35

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

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Domino's Pizza data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Domino's Pizza's intrinsic value.
  5. 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.

No products were found matching.