Discounted Cash Flow
Dominos Pizza Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.2b | $192.8m | $228.5m | 8.7% | $1.24 |
| 2017 | $2.8b (25.8%) | $277.9m (44.1%) | $197.3m (-13.7%) | 10.0% (14.6%) | $6.05 (387.9%) |
| 2018 | $3.4b (23.1%) | $362.0m (30.3%) | $274.3m (39.0%) | 10.5% (5.8%) | $8.65 (43.0%) |
| 2019 | $3.6b (5.4%) | $400.7m (10.7%) | $411.4m (50.0%) | 11.1% (5.0%) | $9.83 (13.6%) |
| 2020 | $4.1b (13.8%) | $491.3m (22.6%) | $504.0m (22.5%) | 11.9% (7.8%) | $12.61 (28.3%) |
| 2021 | $4.4b (5.8%) | $510.5m (3.9%) | $560.0m (11.1%) | 11.7% (-1.8%) | $13.72 (8.8%) |
| 2022 | $4.4b (0.0%) | $510.5m (0.0%) | $560.0m (0.0%) | 11.7% (0.0%) | $13.72 (0.0%) |
| 2023 | $4.5b (2.8%) | $519.1m (1.7%) | $485.5m (-13.3%) | 11.6% (-1.1%) | $14.80 (7.9%) |
| 2024 | $4.7b (5.1%) | $584.2m (12.5%) | $512.0m (5.5%) | 12.4% (7.1%) | $16.83 (13.7%) |
| 2025 | $4.9b (5.0%) | $601.7m (3.0%) | $671.5m (31.2%) | 12.2% (-1.9%) | $17.69 (5.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.