investorscraft@gmail.com

Intrinsic ValueDP Poland Plc (DPP.L)

Previous Close£7.63
Intrinsic Value
Upside potential
Previous Close
£7.63

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

DP Poland Plc operates as a key player in Poland's competitive quick-service restaurant sector, specializing in pizza delivery and dine-in services under the globally recognized Domino's Pizza brand. The company generates revenue through two primary segments: Corporate Store Sales, which includes company-owned outlets, and Commissary Operations, which supports franchisees with supply chain and logistics. Its omnichannel approach—combining online, phone, and in-store ordering—enhances accessibility and customer convenience. DP Poland holds a strong market position as one of the largest pizza chains in Poland, leveraging Domino's established brand equity while adapting to local tastes and preferences. The company also engages in sub-franchising, expanding its footprint without significant capital expenditure. Despite intense competition from local and international players, DP Poland benefits from operational scalability and a loyal customer base, though its growth is tempered by inflationary pressures and shifting consumer spending patterns in the region.

Revenue Profitability And Efficiency

In FY 2023, DP Poland reported revenue of 44.6 million GBP, reflecting its operational scale in Poland's pizza market. However, the company posted a net loss of 3.54 million GBP, indicating ongoing challenges in achieving profitability. Operating cash flow stood at 2.17 million GBP, suggesting some ability to fund operations internally, though capital expenditures of 1.4 million GBP highlight continued investment in store infrastructure and digital capabilities.

Earnings Power And Capital Efficiency

The company's diluted EPS of -0.005 GBP underscores its current lack of earnings power, likely due to high operating costs and competitive pricing pressures. Capital efficiency remains constrained, as evidenced by negative net income, though its asset-light franchise model provides some flexibility in scaling operations without heavy fixed investments.

Balance Sheet And Financial Health

DP Poland's balance sheet shows 1.89 million GBP in cash and equivalents against 15.97 million GBP in total debt, indicating a leveraged position. While liquidity is modest, the debt burden could limit financial flexibility, particularly if profitability does not improve. The absence of dividends aligns with its focus on reinvesting cash flows into growth initiatives.

Growth Trends And Dividend Policy

The company's growth is driven by store expansion and digital sales, though macroeconomic headwinds in Poland may temper near-term performance. With no dividend payments, DP Poland prioritizes reinvestment to capture market share. Same-store sales trends and franchise adoption will be critical metrics to monitor for sustainable growth.

Valuation And Market Expectations

With a market cap of approximately 89.5 million GBP and a beta of 0.31, DP Poland is viewed as a relatively stable but niche player in the consumer cyclical sector. Investors appear cautious given its unprofitability, though the Domino's brand affiliation provides long-term upside potential if execution improves.

Strategic Advantages And Outlook

DP Poland's strategic advantages include brand recognition, a scalable franchise model, and a growing digital ordering ecosystem. However, profitability challenges and high leverage pose risks. The outlook hinges on cost management, same-store sales recovery, and successful franchise expansion in a competitive market.

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