DOMINO'S PIZZA

Data Based On: 6,262 franchised stores in operation for the full fiscal year 2024, providing profit and loss statements, used for EBITDA and cost calculations.

* Annual average gross revenue calculated from 2024 franchised average weekly unit sales ($26,467) multiplied by 52 weeks. Annual median gross revenue calculated from 2024 franchised median weekly unit sales ($25,160) multiplied by 52 weeks. Average annual EBITDA (dollar amount) and overall EBITDA margin percentage were calculated using a weighted average across five AWUS segments. Representative weekly AWUS values were assumed for each segment: $12,500 for <$15,000, $17,500 for $15,001-$20,000, $22,500 for $20,001-$25,000, $27,500 for $25,001-$30,000. For the $30,001+ segment, an average weekly AWUS of $37,903.74 was derived to ensure the weighted average AWUS across all segments matched the overall reported 2024 franchised average weekly unit sales of $26,467. The respective EBITDA percentages (1.7%, 6.7%, 10.1%, 12.1%, 14.7%) were then applied to these representative AWUS values and weighted by the number of stores in each segment (490, 1135, 1426, 1350, 1861 stores, total 6,262 stores). Best guess profit range estimated using the overall average gross revenue ($1,376,284) and the minimum (1.7%) and maximum (14.7%) EBITDA percentages observed across all AWUS segments.