DPZ

Domino's Pizza IncConsumer Cyclical / RestaurantsINTACT

Domino's Pizza, Inc. operates as a pizza company worldwide. The company operates through three segments: U.S. Stores, International Franchise, and Supply Chain. It offers pizzas under the Domino's brand name through company-owned and franchised stores. The company also provides bread products, wings, boneless chicken, pastas, oven-baked sandwiches, soft drink products and desserts. In addition, it offers parmesan stuffed crust pizza; spicy chicken bacon ranch specialty pizza; and garlic, and cinnamon bread bites, as well as croissant, chocolate volcano, and chicken burst pizzas. Domino's Pizza, Inc. was founded in 1960 and is based in Ann Arbor, Michigan.

Share Price
$311.60
52W: $282 - $458.27
DCF Fair Value
$214.24
-45.4% Premium
P/E (TTM)
17.7x
ROIC
14.3%
Operating Margin
19.1%
FCF Yield
5.2%
Debt / Equity
0.65x
Piotroski Score
7/9
Altman Z-Score
2.99
Market Cap
$10.3B

Price vs. Intrinsic Value Corridor

Overvalued vs DCF ($214.24)

Historical market price overlaid against conservative DCF Fair Value & Benjamin Graham Margin of Safety bands.

Period Return (1Y)
()
Period Range
$ - $
DCF Fair Value
$214.24
MOS Buy Target (-25%)
$160.68
Valuation Overlays:

2-Stage Discounted Cash Flow (DCF) Workbench

Conservative intrinsic value model based on owner cash generation over a 10-year investment horizon. Opens with LocalAlpha's baseline assumptions (matching the fair value shown above) — adjust any input to stress-test.

Current Market Price
$311.60
DCF Fair Value
$216.02
-44.2% Premium
$531M
$100M$531M (Reported)$50,000M
9.5%
-5%10% (Target)35%
4.5%
0%5%20%
9.0%
6%9% (Standard)15% (High Risk)
2.5%
1% (GDP Floor)2.5% (Inflation)4.0%
$4,900M
-$100B CashBalance Sheet+$150B Debt
10-Yr PV of Cash Flows
$5.1B
PV of Terminal Value
$6.9B
Implied Enterprise Value
$12.0B
Implied Equity Value
$7.1B
YearYr 1Yr 2Yr 3Yr 4Yr 5Yr 6Yr 7Yr 8Yr 9Yr 10
Projected FCF ($M)$581$637$697$763$836$874$913$954$997$1,042
Present Value (PV)$533$536$538$541$543$521$499$479$459$440

Benjamin Graham & Buffett Value Models

Classical deep value metrics based on asset backing, normalized earnings power, and owner cash yield.

Graham Number
N/A

Calculated as √(22.5 × EPS × BVPS). The maximum theoretical price a defensive investor should pay based purely on asset book value and current earnings.

Not calculable here: the formula takes a square root of EPS × book value, so it breaks down when trailing earnings (or book value) are negative. A company losing money has no defensive-investor price under Graham's classic test — lean on the DCF and solvency scores instead.

EPS: $17.64BVPS: $-120.43
Revised Graham Formula+15.5%
$368.68

Formula: V = (EPS × (8.5 + 2g) × 4.4) / Y where g is the conservative 7-10 yr growth rate and Y is AAA Bond Yield.

Buffett Owner Earnings4.9% Yield
$15.29 / share

True distributable cash flow: Net Income + D&A - Maintenance CapEx. Reflects the cash Buffett would extract without hurting unit volume.

Total: $0.5BYield: 4.9%

Reverse DCF: Market Growth Expectation

MODEST BARRIER
5.2% CAGR (Next 10 Yrs)

At the current price of $311.60, the market is assuming the business will compound Free Cash Flow at 5.2% per year for the next decade with a 9% hurdle rate.

Value Investor Verdict
✓ Low market hurdle: Easy for a wide-moat compounder to beat.
Autonomous Thesis Underwriting

Surveil DPZ with Mathematical Margin of Safety Rules

Set non-negotiable floor rules for Domino's Pizza Inc. If a newly filed quarterly 10-Q breaks your ROIC floor, operating margin boundary, or balance sheet leverage rules, receive an autonomous breach audit within 15 minutes.

Buffett Quality

ROIC > 15% • Margin > 15% • D/E < 0.5x

Margin Floor Guard

Current Margin 19.1% • Floor > 10%

Solvency Guard

Altman-Z > 2.6 • Current Ratio > 1.5x

Frequently Asked Questions: Domino's Pizza Inc (DPZ) Intrinsic Valuation

Audited fundamentals, DCF intrinsic value sensitivity, and thesis break detection parameters for Domino's Pizza Inc.

Based on institutional multi-stage Discounted Cash Flow (DCF) modeling on audited SEC cash flows, Domino's Pizza Inc has an estimated DCF intrinsic fair value of $214.24 per share compared to its current market price of $311.60. This represents an estimated 45.4% premium over fair value. Additionally, its classic Benjamin Graham Number stands at $N/A.

Related Consumer Cyclical Value Stocks & Sector Peers

Compare Domino's Pizza Inc with audited intrinsic valuation models across the Consumer Cyclical sector.

View All S&P 500 Stocks