investorscraft@gmail.com

Intrinsic ValueDomino's Pizza Group plc (DOM.L)

Previous Close£182.10
Intrinsic Value
Upside potential
Previous Close
£182.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Domino's Pizza Group plc is a leading player in the UK and Ireland quick-service restaurant sector, specializing in pizza delivery and carryout services. The company operates a hybrid model of corporate-owned and franchised stores, with 1,172 locations in the UK and 55 in Ireland, leveraging the globally recognized Domino's brand. Its revenue is driven by store sales, franchise royalties, and supply chain operations, ensuring a diversified income stream. Domino's holds a dominant position in the UK pizza delivery market, competing with both traditional rivals and emerging digital-first food delivery platforms. The company benefits from strong brand loyalty, technological investments in ordering systems, and an efficient logistics network, which collectively enhance its market resilience. Despite inflationary pressures and labor challenges in the broader restaurant industry, Domino's maintains pricing power and operational scalability through its franchise-heavy structure and centralized supply chain.

Revenue Profitability And Efficiency

Domino's reported revenue of £664.5 million (GBp) for the latest fiscal year, with net income of £90.2 million (GBp), reflecting a robust operating margin. The company generated £103.5 million (GBp) in operating cash flow, underscoring its ability to convert sales into cash efficiently. Capital expenditures were modest at £11.6 million (GBp), indicating disciplined reinvestment in store upgrades and technology.

Earnings Power And Capital Efficiency

Diluted EPS stood at 0.23 (GBp), demonstrating steady earnings power despite macroeconomic headwinds. The franchise model enhances capital efficiency by shifting store-level capex to franchisees, allowing corporate resources to focus on supply chain optimization and digital innovation. This structure supports high returns on invested capital, though debt levels require monitoring.

Balance Sheet And Financial Health

The company holds £52.2 million (GBp) in cash and equivalents against total debt of £547.4 million (GBp), suggesting a leveraged but manageable position. Operating cash flow covers interest obligations comfortably, but the debt-to-equity ratio warrants attention in rising-rate environments. Liquidity remains adequate for near-term obligations and growth initiatives.

Growth Trends And Dividend Policy

Domino's has consistently expanded its store footprint, with growth focused on franchised units to capital-light scaling. A dividend of 11 (GBp) per share signals confidence in cash flow stability, though payout ratios remain conservative to retain flexibility. Same-store sales growth and digital order penetration are key metrics for future performance.

Valuation And Market Expectations

With a market cap of approximately £1.04 billion (GBp) and a beta of 0.913, the stock trades at a moderate valuation multiple, reflecting expectations of steady growth amid competitive pressures. Investors likely price in continued market share gains and margin resilience from operational leverage.

Strategic Advantages And Outlook

Domino's benefits from brand strength, a scalable franchise model, and tech-driven ordering platforms. Near-term challenges include cost inflation and labor shortages, but long-term prospects remain solid due to underpenetrated delivery markets and digital adoption. Strategic priorities include menu innovation, delivery speed improvements, and franchisee support to sustain growth.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount