sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS
Picture

DPZ much higher cashflow

DPZ Current 302 Target 370 + 23%

October 13, 2022
1 minute read

  • DPZ last 12 months sales growth + 7%
  • DPZ last 12 months cash flow + 4% of market cap
  • DPZ last 12 months Capital + 4% of market cap
  • DPZ latest net cash -54% of market cap
​
Sales grew 0%
Last 5 quarters growth & sales million dollars
-3% 35% -25% 5% 0%
998 1,343 1,011 1,065 1,069
  • Sales grew 0% in the third quarter to 1,069 million dollars ; our forecasts v sales is + 1% now.
  • This brings the average to 4% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 1,143 million dollars in the third quarter 2023.
​
Costs flat profit down
Last 5 quarters cost ratio & profit million dollars
-87% -94% -88% -88% -88%
121 156 91 103 100
  • The cash cost ratio was flat at -88% profit declined from 103 to 100 million dollars in the third quarter.
  • The average cost ratio is at -89% now.
  • We use the latest -88% cost ratio to predict a 109 million dollars profit in the third quarter 2023.

Cashflow much higher
Last 5 quarters operating & investment million dollars
186 166 79 74 177
-17 -52 -21 -19 -19
  • Free cashflow went from 55 to 158 million dollars in the third quarter with -19 million dollars investment cashflow.
  • Average quarterly Cashflow is at 96 million dollars now.
  • We assume the same -19 million dollars investment cashflow which with higher sales gives 123 million dollars average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash & liabilities million dollars
295 148 165 114 115
5,892 5,882 5,873 5,851 5,960
  • Cash increased 114 to 115 million dollars in the third quarter.
  • Liabilities increased 5,851 to 5,960 million dollars so net cash was down -5,737 to -5,845 million dollars .
  • With our forecast cashflow & -179 million dollars equity -313 million dollars liabilities net cash will be -5,532 million dollars in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity million dollars
1,848 2,002 2,063 2,169 2,306
13 14 14 14 -107
109 140 47 92 244
  • DPZ cumulative capital improved 2,169 to 2,306 million dollars with -107 & + 244 million dollars from liabilities, equity in the third quarter & will be 2,798 million dollars in12 months time.
  • At the current market value of 10,829 million dollars based on our forecasts it’s at 6.8 X assets with a 3 years payback & a 2% yield.
  • Our 12m cashflow forecast is 492 million dollars (vs 388 million dollars the last 12m) which means a 22 X valuation. A 27 X valuation gives a 23% higher target price 370 dollars.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS