Domino's
DPZ stock analysis · Consumer Discretionary · Restaurants
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-04-20. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-04-20 · 3.6% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
5 industry peers · median 28.3×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 16.4× · -41.0% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Requires two adjacent years of positive average capital, equity, cash, debt and operating income.
How this is calculated ↗Value composite
Requires three valuation yields and at least five covered sector peers.
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Parent-earnings fallback versus consolidated cash flow · scope limitation
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $384.60 | $419.64 | $457.31 |
| 10.0% | $281.83 | $306.63 | $333.26 |
| 12.0% | $222.35 | $241.27 | $261.55 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-28 | 4.9B | 601.7M | 792.1M | 120.6M | 1.7B |
| 2024-12-29 | 4.7B | 584.2M | 624.9M | 112.9M | 1.7B |
| 2023-12-31 | 4.5B | 519.1M | 590.9M | 105.4M | 1.7B |
| 2023-01-01 | 4.5B | 452.3M | 475.3M | 87.2M | 1.6B |
| 2022-01-02 | 4.4B | 510.5M | 654.2M | 94.2M | 1.7B |
| 2021-01-03 | 4.1B | 491.3M | 592.8M | 88.8M | 1.6B |
| 2019-12-29 | 3.6B | 400.7M | 497M | 85.6M | 1.4B |
| 2018-12-30 | 3.4B | 362M | 394.2M | 119.9M | 907.4M |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 4.9B | Revenues | 2026-02-23 |
| netIncome | 601.7M | NetIncomeLoss Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-02-23 |
| Parent/common earnings proxy | 601.7M | NetIncomeLoss | 2026-02-23 |
| cfo | 792.1M | NetCashProvidedByUsedInOperatingActivities | 2026-02-23 |
| capex | 120.6M | PaymentsToAcquirePropertyPlantAndEquipment | 2026-02-23 |
| operatingIncome | 954M | OperatingIncomeLoss | 2026-02-23 |
| assets | 1.7B | Assets | 2026-02-23 |
| equity | -3.9B | StockholdersEquity Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-02-23 |
| Parent book equity proxy | -3.9B | StockholdersEquity | 2026-02-23 |
| debt | 14.6M | LongTermDebt | 2026-02-23 |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 125.7M | CashAndCashEquivalentsAtCarryingValue | 2026-02-23 |
| shares | 34.2M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-23 |
| dividends | 236.9M | PaymentsOfDividends | 2026-02-23 |
| buybacks | 357.7M | PaymentsForRepurchaseOfCommonStock | 2026-02-23 |
| issuance | 18.8M | Reviewed manual correction Bounded FY2025-12-28 consolidated financing-statement extraction. Proceeds from exercise of stock options: 18792000 USD [us-gaap:ProceedsFromStockOptionsExercised]. All 7 financing lines reconcile exactly to reported financing cash flow -752093000 USD. Cash inflows from common shares, employee plans and option exercises are summed once as displayed on the statement; noncash compensation, withholding payments, preferred and noncontrolling interests are excluded. This review applies only to this issuer and fiscal period. Source limitation: issuance follows the separately reported common cash-inflow lines; it is not an independent verification of every gross equity transaction. | 2026-02-23 |