Domino's Pizza Inc — DPZ

Close Price	Market Cap	P/E Ratio	Forward P/E Ratio	Implied Growth*	Implied Forward Growth*	Dividend	P/B Ratio
$407.38	$13.83B	23.8	20.8	13.2%	11.8%	$6.96 1.7%	-3.6

Latest Headlines

· Evercore ISI Analyst Kept an Outperform Rating on Domino’s Pizza, Inc. (DPZ)
· Delivery & Carryout Both Rising, Is DPZ Entering a New Balance Phase?
· Domino’s Pizza appoints new CEO for Australia and New Zealand
· Domino's Shares Jump After Merrill Pereyra Named Australia, New Zealand CEO
· Is Domino's Pizza (DPZ) Pricing Look Stretched After Recent Share Price Softness
· DPC Dash-Domino's Pizza China Successfully Completes 2025 Full-Year Store Expansion with Outstanding Performance and Innovation

Revenue & Net Income

Revenue & Net Income

	Date	Revenue	Net Income	EPS	Revenue Change	Net Income Change	EPS Change
0	2020-12-31	$4.1B	$491.3M	$12.47	N/A	N/A	N/A
1	2021-12-31	$4.4B	$510.5M	$14.04	5.8%	3.9%	12.6%
2	2022-12-31	$4.5B	$452.3M	$12.66	4.1%	-11.4%	-9.8%
3	2023-12-31	$4.5B	$519.1M	$14.80	-1.3%	14.8%	16.9%
4	2024-12-31	$4.7B	$584.2M	$14.80	5.1%	12.5%	0.0%
5	TTM 2025-03-31	$4.7B	$608.0M	$17.43	0.6%	4.1%	17.8%
6	Average				2.9%	4.8%	7.5%

EPS

EPS

Forecasts

Revenue/Net Income Forecast

EPS Forecast

Y/Y % Change

Revenue YoY Change

EPS YoY Change

YoY Growth Rates

DPZ Year-over-Year Growth

	2020	2021	2022	2023	2024	2025	2026	Average
Revenue Growth (%)		5.8%	4.1%	-1.3%	5.1%	4.5%	6.7%	4.1%
Revenue Analysts (#)	0	0	0	0	0	7	7
EPS Growth (%)		3.9%	-11.4%	14.8%	12.5%	1.9%	12.5%	5.7%
EPS Analysts (#)	0	0	0	0	0	9	9

Expenses

Revenue vs Expenses

Year	Revenue ($)	Cost of Revenue ($)	Sales & Marketing ($)	G&A ($)	SG&A ($)	Facilities / D&A ($)
2021	$4.4B	$2.6B	$479.5M	$428.3M	$907.8M	$72.9M
2022	$4.5B	$2.8B	$485.3M	$416.5M	$901.9M	$80.3M
2023	$4.5B	$2.7B	$473.2M	$434.6M	$907.7M	$80.6M
2024	$4.7B	$2.8B	$509.9M	$459.5M	$969.3M	$87.7M
TTM	$4.8B	$2.8B	$541.5M	$460.3M	$1.0B	$87.9M

Expenses % of Revenue

Year	Revenue Change (%)	Cost of Revenue Change (%)	Sales & Marketing Change (%)	G&A Change (%)	SG&A Change (%)	Facilities / D&A Change (%)
2022	4.13	8.17	1.22	-2.76	-0.66	10.05
2023	-1.27	-4.88	-2.50	4.33	0.65	0.48
2024	5.07	3.70	7.75	5.74	6.79	8.79
TTM	3.01	2.17	6.21	0.18	3.35	0.18

No unmapped expenses.

Balance Sheet

Balance Sheet

	Metric	Value
0	Total Assets	$1,811M
1	Cash	$273M
2	Total Liabilities	$5,786M
3	Total Debt	$5,212M
4	Total Equity	$-3,975M
5	Debt to Equity Ratio	-1.31

EPS & Dividend

EPS & Dividend

Valuation

Valuation

Share Price	Treasury Yield	Estimates	Fair Value (P/E)	Fair Value (P/S)	Current P/S	Current P/E
$407.38	4.1%	Nicks Growth: 8% Nick's Expected Margin: 12% FINVIZ Growth: 9%	Nicks: 15 Finviz: 15	Nick's: 1.753	2.9	23.8

Basis	Year	Nicks Valuation	Nicks vs Share Price	Finviz Valuation	Finviz vs Share Price
$17.09 EPS	TTM	$249.59	-38.7%	$263.13	-35.4%
$17.54 EPS	2025	$256.16	-37.1%	$270.05	-33.7%
$19.74 EPS	2026	$288.29	-29.2%	$303.93	-25.4%

Implied Growth

Implied Growth

	Average		Median		Std Dev		Current		Percentile
	TTM	Forward	TTM	Forward	TTM	Forward	TTM	Forward	TTM	Forward
Timeframe
1 Year	13.89%	13.48%	13.85%	13.43%	0.62%	0.85%	13.34%	11.87%	27.3%	4.0%
3 Years	13.89%	13.48%	13.85%	13.43%	0.62%	0.85%	13.34%	11.87%	27.3%	4.0%
5 Years	13.89%	13.48%	13.85%	13.43%	0.62%	0.85%	13.34%	11.87%	27.3%	4.0%
10 Years	13.89%	13.48%	13.85%	13.43%	0.62%	0.85%	13.34%	11.87%	27.3%	4.0%