DPZ

$393.43

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 6.19% trendline growth.
Want to create your own valuation? Create a free account.
$403.24

With 20% Margin of Safety (MoS):

$322.59
-18.01% downside
Capital Efficiency
Average Quarterly ROIC
26.15%
Cost of Capital (estimated)7%
Value StatusCreating Value

The company is earning a higher return on invested capital than it costs to raise that capital — a sign of strong, efficient value creation.

Complete historical ROIC is available with
.
Fundamental Score
64
NeutralWeighted across 6 signals
DCF Discount
18.0% premium to price
20
FCF Yield
6.2% trailing FCF yield
100
ROIC vs WACC
ROIC 26.2% vs WACC 7.0% (3.7x)
100
Net Debt / FCF
5.5x net debt to FCF
0
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
7.3% 5Y FCF CAGR
62
Strengths: FCF Yield, ROIC vs WACC. Concerns: DCF Discount, Net Debt / FCF.
Narrative Score
51
Weak
Weighted across 6 recent drivers · Last 30 daysVs 6-Month Baseline: Low (8th pct)
Trend: StableConfidence: 87%Updated: 3h ago
Sources: 49 (News 41 · Analyst 8)
Drivers
12 regulatory scrutiny-0.3
26 news sentiment+0.2
2 upgrade headlines+0.2
2 analyst downgrades-0.1
Macro headwinds+0.0
6 analyst reiterations0.0
Other Metrics
P/E22.6
Profit Margin12.2%
Owner Earnings$776.14m
One Dollar Premise40.00%
Debt/Equity-1.45
Current Ratio0.69
PEG-35.665
Free Cash Flow (in millions)
20052006200720082009201020112012201320142015201620172018201920202021202220232024
$170$153$127$95$124$154$177$206$234$262$355$346$429$514$583$682$748$563$696$829
How Intrinziq Estimates Fair Value

Intrinziq estimates Domino's Pizza, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Domino's Pizza, Inc.Consumer Cyclical

Domino's Pizza, Inc., through its subsidiaries, operates as a pizza company in the United States and internationally. It operates through three segments: U.S. Stores, International Franchise, and Supply Chain. The company offers pizzas under the Domino's brand name through company-owned and franchised stores. It also provides oven-baked sandwiches, pasta, boneless chicken and chicken wings, bread and dips side items, desserts, and soft drink products. As of January 2, 2022, the company operated approximately 18,800 stores in 90 markets. Domino's Pizza, Inc. was founded in 1960 and is based in Ann Arbor, Michigan.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.