Domino's Pizza, Inc.
Bear Case (25th pct.)
-26.1% vs price
Base Case (Median)
-4.2% vs price
Bull Case (75th pct.)
3.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-170.66 | -150.9% | High (40%) |
| PE Comparable | $330.88 | -1.4% | Medium (25%) |
| Growth Trajectory DCF | $351.90 | 4.9% | Medium (20%) |
| EV/EBITDA | $311.68 | -7.1% | Medium (20%) |
| EV/FCF | $384.31 | 14.6% | Medium (20%) |
| Earnings Power Value | $226.81 | -32.4% | Medium (50%) |
Based on 6 out of 8 methods, DPZ appears fairly valued at the current price of $335.42. The base case fair value of $321.28 implies 4.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.