US · DPZ
Domino's Pizza, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Ann Arbor, MI 48105
- Website
- dominos.com
Price · as of 2025-12-28
$337.77
Market cap 13.54B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $459.82 | +36.13% |
| Intrinsic Value(DCF) | $169.56 | -49.8% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $228.48 | -32.36% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $23.43 | |||
| 2012 | $0.00 | $19.25 | |||
| 2013 | $0.00 | $38.99 | |||
| 2014 | $0.00 | $53.47 | |||
| 2015 | $0.00 | $72.89 | |||
| 2016 | $0.00 | $85.81 | |||
| 2017 | $0.00 | $131.99 | |||
| 2018 | $0.00 | $262.22 | |||
| 2019 | $0.00 | $130.69 | |||
| 2020 | |||||
| 2021 | $0.00 | $268.89 | |||
| 2022 | $0.00 | $187.71 | |||
| 2023 | $0.00 | $153.79 | |||
| 2024 | $464.64 | $436.63 | $4.24 | $0.00 | $217.21 |
| 2025 | $401.37 | $459.82 | $6.53 | $0.00 | $228.48 |
AI valuation
Our deep-learning model estimates Domino's Pizza, Inc.'s (DPZ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $459.82
- Current price
- $337.77
- AI upside
- +36.13%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$169.56
-49.8% upside
Graham-Dodd
—
— upside
Graham Formula
$228.48
-32.36% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DPZ | Domino's Pizza, Inc. | $337.77 | 13.54B | +36% | -50% | — | -32% | 22.68 | -3.50 | 2.76 | 17.40 | 469.38 | -3.35 | 39.95% | 19.31% | 12.18% | -15.30% | 76.59% | 34.01% | -1.34 | 4.87 | 1.65 | 1.42 | 4.53 | 483.00% | 496.00% | 3115.00% | 4.92% | 1.46 | 69.02% | 1.74% | 39.40% | 5.92% | 19.34 | 27.47 | 3.73 | 3.13 |
| BALL | Ball Corporation | $67.13 | 17.99B | -53% | -55% | -87% | -5% | 19.91 | 3.36 | 1.38 | 11.49 | — | 303.61 | 14.86% | 10.56% | 6.93% | 16.22% | 9.92% | 4.93% | 1.29 | 4.43 | 1.11 | 0.70 | 2.77 | -7462.00% | 1155.00% | -31355.00% | 4.33% | 0.23 | 7.10% | 1.21% | 24.00% | 8.46% | 17.28 | 30.48 | 1.82 | 1.72 |
| CHWY | Chewy, Inc. | $27.42 | 11.38B | — | — | — | — | -370.31 | -17090.26 | 4.79 | -620.69 | — | -17090.26 | 25.48% | -1.27% | -1.29% | — | — | — | -163.79 | -44.74 | 0.89 | 0.48 | 4.29 | — | — | — | 0.01% | 0.10 | — | 0.00% | 0.00% | 0.00% | -375.99 | 16905.45 | 4.76 | 14.06 |
| H | Hyatt Hotels Corporation | $161.50 | 15.42B | -53% | +181,156% | -86% | — | -311.47 | 4.58 | 2.13 | 26.73 | — | -6.50 | 11.20% | 7.85% | -0.73% | -1.42% | 3.31% | -0.36% | 1.44 | 1.79 | 58.02 | 58.02 | 5.57 | -10427.00% | 11696.00% | -6588.00% | 1.04% | 9.24 | 2.35% | 0.37% | -116.30% | 2.47% | 34.31 | 121.06 | 2.69 | 2.07 |
| HTHT | H World Group Limited | $54.80 | 16.86B | -25% | -52% | — | -58% | 25.47 | 6.49 | 3.31 | 16.01 | — | 39.39 | 41.27% | 21.77% | 12.76% | 25.52% | 8.98% | 4.92% | 2.91 | 16.35 | 0.99 | 0.92 | 4.33 | -2320.00% | 918.00% | -65.00% | 8.52% | 0.57 | 17.84% | 4.47% | 113.80% | 7.17% | 19.88 | 15.36 | 4.33 | 1.65 |
| MGA | Magna International Inc. | $63.05 | 17.77B | -23% | -60% | -67% | -62% | 21.10 | 1.43 | 0.42 | 6.39 | — | 1.88 | 10.31% | 5.02% | 1.97% | 7.03% | 7.94% | 2.70% | 0.67 | 10.10 | 1.25 | 0.84 | 1.75 | -1506.00% | -21.00% | 2481.00% | 10.21% | 0.33 | 9.95% | 3.11% | 65.60% | 3.92% | 11.42 | 13.49 | 0.57 | 2.71 |
| SN | SharkNinja, Inc. | $122.87 | 17.34B | +26% | +137% | -69% | -6% | 24.24 | 6.35 | 2.66 | 16.25 | 41.19 | 12.23 | 49.01% | 14.39% | 10.96% | 30.41% | 26.44% | 14.40% | 0.38 | 18.95 | 2.04 | 1.38 | 0.23 | 5884.00% | 1575.00% | -10000.00% | 0.00% | 0.36 | 0.00% | 0.00% | 0.00% | 1.97% | 18.72 | — | 2.69 | 6.41 |
| TOL | Toll Brothers, Inc. | $157.24 | 14.94B | -1% | -63% | -13% | -20% | 10.67 | 1.74 | 1.31 | 8.58 | — | 1.74 | 25.96% | 15.69% | 12.28% | 16.89% | 13.43% | 9.66% | 0.35 | — | 4.17 | 0.46 | 0.89 | -1013.00% | 111.00% | 958.00% | 7.14% | 0.36 | 10.66% | 0.68% | 7.20% | 5.22% | 9.31 | 15.61 | 1.46 | 4.17 |
| TXRH | Texas Roadhouse, Inc. | $182.87 | 12.15B | -55% | -61% | -96% | -43% | 28.84 | 8.18 | 2.03 | 19.93 | — | 9.95 | 12.42% | 8.55% | 6.90% | 29.39% | 16.72% | 12.29% | 1.29 | — | 0.50 | 0.15 | 2.55 | -572.00% | 939.00% | 8284.00% | 6.11% | 0.80 | 28.19% | 1.51% | 43.50% | 2.77% | 27.26 | 18.77 | 2.33 | 5.44 |
| WYNN | Wynn Resorts, Limited | $108.19 | 11.25B | -2% | -26% | -99% | -29% | 15.11 | -43.13 | 1.36 | 9.75 | — | -19.44 | 43.51% | 15.89% | 7.03% | -269.05% | 11.91% | 4.74% | -54.27 | 1.65 | 1.90 | 1.79 | 4.89 | -3117.00% | 913.00% | 3550.00% | 10.38% | 0.93 | 10.62% | 1.44% | 21.80% | 13.37% | 17.13 | 19.34 | 2.72 | 1.20 |
| YUMC | Yum China Holdings, Inc. | $54.91 | 19.4B | -37% | -60% | -86% | -42% | 19.13 | 3.57 | 1.63 | 11.93 | 279.78 | 5.88 | 17.28% | 12.36% | 7.87% | 18.08% | 15.21% | 9.17% | 0.69 | — | 1.05 | 0.66 | 1.78 | 684.00% | 437.00% | 1765.00% | 4.37% | 0.65 | 11.99% | 1.84% | 35.20% | 7.79% | 14.78 | 25.65 | 1.83 | 4.24 |
About Domino's Pizza, Inc.
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.
- CEO
- Russell J. Weiner
- Employees
- 6.4K
- Beta
- 1.17
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($169.56 ÷ $337.77) − 1 = -49.8% (DCF, example).