Domino's Pizza, Inc. — Initiating Coverage

Investment Summary

We are initiating coverage of Domino's Pizza (NASDAQ: DPZ) with a Buy rating and a price target of $380.74, representing approximately 19.7% upside from the July 22, 2026 closing price of $318.00. Our price target is derived exclusively from our discounted cash flow (DCF) framework: a probability-weighted average of three DCF scenarios, weighted 25% bear, 50% base, and 25% bull. Peer-multiple cross-checks (EV/Revenue, EV/EBITDA, EV/EBIT, and P/E) are presented separately in the Valuation section as a market-sentiment sanity check but are not blended into the target price. At 19.7% implied upside, DPZ clears our 10% threshold for a Buy rating.

Our buy thesis rests on three observations: (1) DPZ's capital-light franchise and vertically integrated supply chain model generates highly predictable royalty and fee income on approximately $20.1 billion of global system retail sales, with an operating structure that requires minimal incremental capital to grow, a profile that the current share price, down approximately 34% from its 52-week high, materially undervalues; (2) near-term U.S. same-store sales softness, while real, is a cyclical phenomenon being actively addressed by management's Hungry for MORE strategy, Domino's Rewards loyalty program, and value-tier product launches, and does not reflect structural impairment of the brand or franchise system; and (3) international unit growth of 604 net new stores in FY2025 and the company's systematic share repurchase program ($357.7 million in buybacks and $236.9 million in dividends returned in FY2025 alone) provide compounding per-share earnings tailwinds that require no SSS recovery to accrete value.

At $380.74, the stock would trade at approximately 3.8x EV/Revenue and 12.4x EV/EBITDA on our FY2026E base-case figures, a discount to the peer median EV/EBITDA of 13.0x. We view this as a reasonable price for a business with an asset-light model, a 99% franchised store base, and a whole-business securitization structure that has consistently demonstrated access to investment-grade capital markets. We would reassess our conviction level upward on evidence of U.S. SSS acceleration above our +0.5% base-case assumption for FY2026, and would revisit the thesis if the current price rallies toward our target without a corresponding improvement in the SSS and unit growth trajectory.

---

Company Overview

Business Description

Domino's Pizza, Inc. (NASDAQ: DPZ) is the world's largest pizza company by global retail sales and store count, with 22,142 stores across more than 90 countries as of December 28, 2025. Founded in 1960 and headquartered in Ann Arbor, Michigan, Domino's operates through an almost entirely franchised model: as of fiscal year-end 2025, approximately 99% of its stores were franchised, with the company operating 262 U.S. company-owned stores and holding no international company-owned units. The company's fiscal year ends in late December. FY2025 total revenues were $4,940.0 million.

Segment Breakdown and Revenue Streams

Domino's generates revenue across five distinct lines. U.S. Company-Owned Stores ($375.2M in FY2025) reflects retail sales from the company's approximately 262 domestic corporate locations, a count that declined 35 stores during 2025 following the refranchising of the Maryland market. U.S. Franchise Royalties and Fees ($677.1M) represents royalties earned at approximately 5.5% of franchisee retail sales across 6,924 domestic franchised stores operated by 754 independent franchisees. Supply Chain ($2,989.5M) is the largest revenue line — Domino's operates a vertically integrated supply chain manufacturing and distributing dough, toppings, and equipment to substantially all U.S. franchised stores, earning margin on the spread between input costs and franchisee purchase prices. Food basket pricing to stores increased 3.5% in FY2025, generating an estimated $142 million incremental revenue contribution. International Franchise Royalties and Fees ($338.7M) are earned on the 14,956 international franchised stores across more than 90 countries, predominantly through master franchise agreements. U.S. Franchise Advertising ($559.5M) is a contractual advertising fund contribution at a standard 6.0% rate, with zero net P&L impact as the related expense is recorded simultaneously.

Strategic Platforms

Domino's competitive differentiation rests on three interlocking platforms. Technology and Digital Ordering: more than 85% of U.S. retail sales in FY2025 were generated through digital channels, primarily the company's proprietary online ordering website and mobile applications. This digital penetration creates ordering frequency and customer data advantages that competitors operating through third-party aggregators cannot replicate at the same unit economics. Domino's Rewards Loyalty Program: the program provides members reward points for qualifying orders, with redemption thresholds calibrated to drive incremental visit frequency. Fortressing Strategy: Domino's continues to increase store density in existing markets by condensing delivery areas to improve service times and adding locations closer to carryout customers, a deliberate strategy that compresses delivery areas and improves unit economics at the cost of some short-term cannibalization of adjacent stores.

Partnerships with Third-Party Aggregators

Domino's has entered multinational agreements with Uber Technologies and DoorDash to allow customers to order through their respective platforms, representing a strategic pivot from its prior exclusive reliance on proprietary digital channels. We view this as a measured concession to consumer behavior, one that extends DPZ's addressable ordering occasions at a cost to per-order economics, and have incorporated it as a modest volume tailwind in our base-case revenue assumptions without any assumed structural margin benefit.

Capital Structure

Domino's carries a leveraged balance sheet structured around whole-business asset-backed securitization, in which the company's domestic royalty and supply chain cash flows serve as collateral for seven tranches of fixed-rate senior secured notes totaling $4,925M face value at a weighted average coupon of approximately 3.82%. The 2025 Refinancing, completed September 5, 2025, retired the 2015 Ten-Year Notes ($742.0M) and the 2018 7.5-Year Notes ($402.7M) and issued $1.0B of new notes at a blended coupon of approximately 5.07%. Net financial debt of $4,799M is high in absolute terms but supported by the consistency of franchise royalty and supply chain cash flows. Total stockholders' deficit of ($3,901.1M) reflects years of leveraged share repurchases, not operational distress; FY2025 operating cash flow was $792.1M.

---

Industry & Competitive Landscape

QSR Pizza Category Dynamics

The U.S. QSR pizza category grew from $42.8 billion in 2024 to $43.4 billion in 2025 and is primarily comprised of delivery and carryout occasions. The four industry leaders, including Domino's, account for approximately 61% of U.S. pizza delivery and approximately 51% of U.S. pizza carryout by consumer spending. Domino's holds approximately 32.9% share of U.S. pizza delivery and approximately 19.6% share of U.S. pizza carryout, making it the unambiguous market share leader in both segments. Internationally, the QSR pizza category is fragmented and growing, driven by increasing consumer emphasis on convenience in markets where organized delivery infrastructure is still developing. Global retail sales across the Domino's system reached $20.1 billion in FY2025, up 5.4% year-over-year excluding foreign currency impact.

Competitive Position

Domino's competitive position is built on advantages that are structurally difficult for new entrants or regional operators to replicate at scale. Supply chain vertical integration, through the company's network of supply chain centers that manufacture and distribute to substantially all U.S. franchisees, gives Domino's cost and quality control that competitors relying on third-party distribution cannot match. Technology infrastructure, including DOM OS, GPS delivery tracking, and an ordering platform generating 85%+ of U.S. sales digitally, creates switching cost advantages for both consumers and franchisees. The fortressing strategy, which has densified the U.S. store footprint over the past five years, improves delivery times and carryout convenience in a way that requires significant capital and time to replicate. The primary competitive threats are Pizza Hut and Papa John's domestically, and order aggregators (DoorDash, Uber Eats) which are making competitor restaurants accessible through the same channels Domino's has historically owned.

Competitive Moat Assessment

We characterize Domino's competitive position as a narrow-to-wide moat with durable structural advantages. The moat pillars are: (1) scale and supply chain integration that provides cost advantages unavailable to franchised-only competitors; (2) digital ordering infrastructure generating 85%+ of U.S. sales through proprietary channels, creating data and ordering habit advantages; (3) brand recognition reinforced by approximately $559.5M in annual advertising fund spend; and (4) a franchise network of 754 U.S. franchisees with average tenure of over 15 years. The primary moat threat is the ongoing rise of third-party aggregators. Management's decision to partner with Uber Eats and DoorDash represents a pragmatic response, accepting lower per-order economics to defend volume rather than cede the transaction to a competitor.

DPZ currently trades at approximately 3.1x EV/Revenue and 11.3x EV/EBITDA at the current price of $318.00, a discount to both the peer median and its own historical trading range. We attribute this discount primarily to near-term SSS concerns rather than any structural impairment of the franchise model.

---

Investment Thesis

Bull Case — $549.08 implied price. The bull case assumes: (1) U.S. SSS growth of +1.5% in FY2026, recovering toward the recent historical average as the Domino's Rewards loyalty program matures, the Best Deal Ever and Parmesan Stuffed Crust product launches sustain transaction count momentum, and third-party aggregator partnerships contribute incremental ordering occasions; (2) net new U.S. store additions of 83 (10% above base) and 550 net new international stores, reflecting stronger-than-expected master franchisee development pace in South and Southeast Asia; (3) food basket pricing of +1.0% supporting supply chain revenue growth of approximately 3.0%; and (4) a terminal growth rate of 3.0% at a 6.88% WACC. This scenario implies an equity value of $549.08 per diluted share.

Base Case — $474.42 implied price. The DCF base case assumes: (1) U.S. SSS growth of +0.5% in FY2026, representing a conservative recovery from the decelerated trend in the back half of FY2025, below the +3.0% FY2025 full-year result and well below the +3.2% FY2024 result; (2) net new U.S. stores of 75 and 500 net new international stores, consistent with management's long-term cadence of approximately 800–850 global net new stores annually; (3) food basket pricing neutral at 0.0%; and (4) a terminal growth rate of 3.0% at a WACC of 6.88%. The WACC is derived bottom-up: 4.54% risk-free rate (10-year U.S. Treasury as of July 2026), 4.18% equity risk premium (Damodaran implied, July 2026), 0.98 levered beta. Net financial debt of $4,799.3M. The base case yields an implied share price of $474.42, approximately 49.2% above the current price, clearing our Buy threshold without any bull-case weighting.

Bear Case — $405.80 implied price. The bear case assumes: (1) U.S. SSS of (0.5)% in FY2026, reflecting continued consumer value-seeking behavior, competitive pressure from aggregator-enabled alternatives, and insufficient lift from value promotions; (2) net new U.S. stores of 68 (10% below base) and 450 net new international stores, as global franchisee development slows; (3) food basket pricing of (1.0)%; and (4) a terminal growth rate of 3.0% at the same 6.88% WACC, with scenario differentiation driven entirely by operating assumptions. Even in the bear case, the implied share price of $405.80 represents +27.6% upside from the current price of $318.00, a notably favorable risk/reward profile suggesting the stock is pricing in outcomes materially worse than even our stressed scenario.

Probability-weighting these three scenarios at 25% bear / 50% base / 25% bull produces a pre-margin-of-safety weighted implied price of $475.93. Applying our standard 20% margin of safety produces our price target of $380.74, approximately 19.7% above the current price. We view this weighting as appropriately conservative: it assigns equal probability mass to the bear and bull tails while placing the majority of the weight on our base case, rather than tilting toward the more optimistic outcome. Notably, even our bear case implies meaningful upside, a circumstance that reinforces the asymmetric risk/reward profile of this investment.

---

Financial Analysis

The table below summarizes key financial metrics across the historical period and our FY2026 base-case projection. FY2025 represents a strong performance year: revenue grew 4.9% to $4,940.0M, gross margin expanded 70 basis points to 40.0%, and income from operations grew 8.5% to $954.0M. FY2026E reflects a deliberate deceleration in our base case as we model SSS at +0.5%, below the FY2025 full-year result, and food basket pricing normalization to approximately 0% from the +3.5% experienced in FY2025.

Revenue Model

FY2025 actual revenue of $4,940.0M is our projection anchor. For FY2026, we model three scenarios: Bear at approximately $4,997M (+1.2% growth), Base at approximately $5,085M (+2.9%), and Bull at approximately $5,174M (+4.7%). All three scenarios incorporate the formula-based relationships between SSS growth, net new store count, and downstream revenue lines: U.S. royalties and advertising fees grow with U.S. system retail sales (itself a function of SSS and unit count); supply chain revenue grows with order volume and food basket pricing; international franchise royalties grow with international retail sales and are subject to FX translation impact.

Margin Analysis

The FY2025 consolidated gross margin of 40.0% is the relevant baseline for our margin forecasts. Franchise and advertising revenue lines carry no cost of sales, so their growth has a disproportionately positive effect on gross margin percentage. U.S. company-owned store gross margin declined to 14.3% in FY2025 (from 16.7% in FY2024), driven by food cost increases and higher insurance costs. Supply chain gross margin improved 40 basis points to 11.5%, reflecting procurement productivity partially offset by food basket pricing pass-through dynamics.

Capital Expenditure

DPZ's capital expenditure profile is consistent with its asset-light model. CapEx of $120.6M in FY2025 represented approximately 2.4% of revenue. Our base case projects CapEx growing from $127.0M in FY2026 to $149.0M by FY2030, approximately 2.5–2.6% of revenue throughout, as technology investment continues and supply chain capacity is maintained.

---

Valuation

Price Target Methodology

Our price target of $380.74 is a probability-weighted average of three DCF scenarios, weighted 25% bear, 50% base, and 25% bull, with a 20% margin of safety applied to the resulting weighted output. Each scenario's implied share price is derived from a 10-year explicit UFCF projection with a Gordon Growth Model terminal value. We deliberately do not blend peer multiples into this figure. The DCF represents our independent estimate of intrinsic value, while multiples represent an assumption that DPZ should trade in line with how the market currently prices its peers. These are two different claims, and blending them would obscure which claim is actually driving the target.

DCF Scenario Summary

DCF Methodology

Our primary valuation methodology is a 10-year unlevered free cash flow (UFCF) model with a Gordon Growth Model terminal value. UFCF is defined as NOPAT (EBIT × (1 − tax rate)) plus depreciation and amortization, less capital expenditures and changes in net working capital. Operating lease liabilities are treated as operating costs within EBIT rather than financial debt, consistent with UFCF convention. WACC and terminal growth rate are held constant across all three scenarios; scenario differentiation is driven entirely by operating assumptions: SSS growth, net new store count, food basket pricing, and order volume growth.

WACC Derivation

DCF Detail

Terminal value as a percentage of enterprise value (83.5–84.9%) is high and reflects the asset-light nature of the franchise model: near-term UFCF, while strong in absolute terms, represents a small fraction of total enterprise value. This elevates sensitivity to WACC and TGR assumptions, which is the primary driver of the sensitivity ranges presented below.

Sensitivity Analysis: Base Case

The table below shows base-case DCF-derived implied share prices across a WACC and terminal growth rate grid. The highlighted cell at 6.88% WACC / 3.00% TGR is the base-case central estimate of $474.42. At the current price of $318.00, the large majority of reasonable WACC/TGR combinations still imply meaningful upside.

Highlighted cell = base-case central estimate ($474.42 pre-MoS). Wide range reflects high terminal value weighting and the mathematical proximity of WACC and TGR in the Gordon Growth denominator at lower discount rates.

Comparable Company Analysis

We present a full comparable company analysis using NTM multiples. We apply peer median rather than mean multiples throughout, as McDonald's materially higher multiple would distort a mean-based analysis. The wide dispersion of EV/Revenue implied prices illustrates why we do not blend multiples into the target price; the peer set spans businesses with meaningfully different scale, capital intensity, and growth profiles.

Multiples Cross-Check (Not a Target Price Input)

The EV/EBITDA implied price of $262 warrants a specific note: our projected EBITDA captures only incremental capex-related depreciation rather than the full FY2025 D&A run-rate of $88.8M, which understates EBITDA in the projection years. Adjusting to the full D&A run-rate produces an implied EV/EBITDA price closer to $330–$350. The DCF is the sole driver of the price target; multiples are presented for reference only.

---

Key Risks

Downside Risks

• Prolonged U.S. Same-Store Sales Deterioration (HIGH): Our bear case assumes U.S. SSS of (0.5)% in FY2026, gradually recovering to flat. If SSS deteriorates more severely, below our bear-case assumption for multiple consecutive quarters, franchisee profitability could be impaired, accelerating store closures and reducing royalty income below our modeled levels. A systemically stressed franchisee base represents a tail risk not captured in our bear-case point estimate.

• Third-Party Aggregator Competition and Unit Economics Pressure (MEDIUM-HIGH): The ongoing growth of DoorDash and Uber Eats has commoditized last-mile delivery in a way that reduces Domino's proprietary channel advantage. While management's multinational agreements with both platforms expand ordering occasions, they also compress per-order economics relative to direct channel transactions. If aggregator-driven orders become a structurally larger share of the revenue mix, royalty revenue per retail dollar could decline modestly over time.

• Food and Labor Cost Inflation (MEDIUM): The supply chain model passes food basket price changes through to franchisees, providing insulation at the supply chain revenue level. However, company-owned stores bear direct food and labor cost exposure, and franchisee profitability is sensitive to input cost cycles. U.S. company-owned store gross margin declined to 14.3% in FY2025 from 16.7% in FY2024, driven by food cost and insurance increases.

• Leverage and 2027 Debt Maturity Concentration (MEDIUM): The 2017-1 A-2-III and 2018-1 A-2-II tranches, representing $1.4B face value at anticipated repayment dates in July 2027, create a near-term refinancing event. While DPZ demonstrated continued access to the securitization market with the September 2025 refinancing, an adverse credit market environment in 2027 could elevate the refinancing cost materially above the 4.12% and 4.33% coupons on the maturing tranches.

• International Execution and Currency Risk (LOW-MEDIUM): International growth is concentrated in master franchise arrangements. Execution risk, foreign currency translation headwinds, geopolitical disruption, and differing consumer preferences in emerging markets represent real but partially diversified risks across 90+ country markets.

Upside Risks

• Faster-Than-Expected SSS Recovery: If DPZ's value messaging, Parmesan Stuffed Crust product cycle, and loyalty program investments drive U.S. SSS above our +0.5% base-case assumption in FY2026, both royalty and supply chain revenue would outperform, pulling results toward or above our bull-case trajectory.

• Aggregator Volume Contribution Exceeds Expectations: Our model treats the DoorDash and Uber Eats partnerships as approximately volume-neutral in the near term. If incremental ordering occasions from these platforms prove additive rather than cannibalistic of direct channel orders, the upside to system retail sales could be meaningful.

• International Acceleration: Our model conservatively assumes 500 net new international stores in FY2026. Master franchisee development commitments in South and Southeast Asia, the Middle East, and Latin America could deliver net new unit counts above our base case, each carrying a royalty rate of approximately 6% on incremental retail sales.

• Share Buyback Accretion Above Static Assumption: Our model holds diluted shares flat at 34.24 million. At DPZ's FY2025 repurchase pace of $357.7M against a current market cap of approximately $10.9B, the company is retiring approximately 3% of equity annually, driving per-share intrinsic value above our static model implies without any change in operating assumptions.

---

Recommendation

We initiate coverage of Domino's Pizza (NASDAQ: DPZ) with a Buy rating and a price target of $380.74, derived from a probability-weighted average of our three DCF scenarios (25% bear / 50% base / 25% bull) with a 20% margin of safety applied. At the current price of $318.00 (as of July 22, 2026), the implied upside of approximately 19.7% clears our 10% Buy threshold.

The Buy reflects both valuation and thesis. Our base case alone, before any bull-case weighting, implies a price of $474.42, approximately 49% above current levels. Even our bear case implies $405.80, approximately 28% above current levels. Applying a 20% margin of safety to the probability-weighted output of $475.93 produces a price target of $380.74, still representing 19.7% upside from current levels. The current share price appears to embed a more severe deterioration of the franchise system than our bear case models.

The core investment case is straightforward. Domino's operates the world's largest pizza franchise system by store count and global retail sales, with an asset-light model generating approximately $20.1 billion of system-wide retail sales on which the company collects royalties, supply chain fees, and advertising contributions. These cash flows are contractual, highly predictable, and grow automatically as same-store sales increase and as new stores open. The business requires minimal incremental capital (CapEx of $120.6M in FY2025 against $792.1M in operating cash flow) and has consistently generated UFCF well in excess of reported net income. The current multiple, approximately 3.1x EV/Revenue and 11.3x EV/EBITDA at $318.00, reflects a market that has priced in structural impairment. We think the evidence supports a cyclical dip.

Near-term headwinds from U.S. SSS softness are real and are incorporated conservatively into our base case at +0.5% for FY2026. Management's active response, including value promotions, loyalty program investment, the Parmesan Stuffed Crust product cycle, and the strategic decision to partner with DoorDash and Uber Eats, collectively addresses the drivers of the SSS deceleration, and the underlying brand has demonstrated positive SSS in 17 of the past 20 fiscal years. International growth, which contributed 604 net new stores in FY2025 and continues to grow at 5.9% excluding FX impact, provides an independent earnings growth driver that does not require any domestic SSS recovery. And the buyback program, returning $357.7M to shareholders in FY2025 alone, systematically reduces the share count against which those earnings are divided.

We would move to a High conviction level on confirmed U.S. SSS acceleration above +1.5% for two consecutive quarters, or on evidence that aggregator partnerships are net-additive to system retail sales rather than cannibalistic. We would reassess toward Hold if the shares rally to within a few percent of our target without a corresponding improvement in SSS and unit growth data, or if the 2027 refinancing is executed at a materially higher cost of debt than the current tranche structure implies. New investors should consider initiating a position at current levels. Existing holders should continue to hold and would benefit from adding on any further weakness toward the $280–$300 range, where the margin of safety widens further.