{
  "run": {
    "id": "cmnr13e1d03bzp658hljjlhw7",
    "region": "US",
    "assetId": "cmnr13dzk03bup658fcze8dya",
    "ticker": "DPZ",
    "snapshotId": "cmnr13e0303bwp658y27388bm",
    "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux",
    "createdAt": "2026-04-09T05:20:28.366Z",
    "promptTemplate": {
      "id": "cmnqt07si0005lm3jzpxuu1ux",
      "name": "Oficial 08.apr.2026",
      "version": 1
    },
    "snapshot": {
      "id": "cmnr13e0303bwp658y27388bm",
      "assetId": "cmnr13dzk03bup658fcze8dya",
      "asOf": "2026-04-08T20:00:01.000Z",
      "snapshot": {
        "asOf": "2026-04-08T20:00:01.000Z",
        "quote": {
          "asOf": "2026-04-08T20:00:01.000Z",
          "open": null,
          "price": 376.24,
          "dayLow": 368.91,
          "volume": 614176,
          "dayHigh": 376.95,
          "currency": "USD",
          "prevClose": 368.15,
          "week52Low": 346.31,
          "week52High": 499.08
        },
        "fundamentals": {
          "pe": 23.8128886376484,
          "beta": 0.668249738742265,
          "epsTTM": 17.69,
          "fcfTTM": 680392000,
          "growth": {
            "epsYoy": 0.05109922756981599,
            "revenueYoy": 0.04962969699236107
          },
          "sector": "Wholesale-Groceries & Related Products",
          "margins": {
            "net": 0.1218025770881503,
            "gross": 0.3995065581051313,
            "operating": 0.1931123802984376
          },
          "website": "https://dominos.com",
          "industry": "Restaurant",
          "pegRatio": 4.660126927577,
          "ebitdaTTM": 1048396000,
          "forwardPe": 21.3507349214394,
          "marketCap": 15285523540,
          "totalCash": 125675000,
          "totalDebt": 14700000,
          "debtEquity": -0.00376812738423774,
          "quickRatio": 0.8153912052893074,
          "revenueTTM": 4939994000,
          "companyName": "DOMINOS PIZZA INC",
          "priceToBook": -3.67212438274485,
          "currentRatio": 1.650971805007561,
          "dividendYield": 0.0165342468229029,
          "returnOnAssets": 0.3505495907563187,
          "returnOnEquity": -0.154237912898326,
          "analystOpinions": null,
          "businessSummary": "Domino's IP Holder LLC, trading as Domino's (also known as Domino's Pizza) is an American multinational pizza restaurant chain founded in 1960. The corporation is Delaware-domiciled and headquartered at the Domino's Farms office park in Ann Arbor Township, near Ann Arbor, Michigan. As of 2018, Domino's had approximately 15,000 stores, with 5,649 in the United States, 1,500 in India, and 1,249 in the United Kingdom. Domino's has stores in more than 83 countries and 5,701 cities worldwide.",
          "enterpriseValue": 14214503658.75,
          "analystTargetLow": null,
          "analystTargetHigh": null,
          "analystTargetMean": null,
          "fullTimeEmployees": 10700,
          "sharesOutstanding": 33628897,
          "enterpriseToEbitda": 13.55833450218238,
          "analystTargetMedian": null,
          "enterpriseToRevenue": 2.877433385293585,
          "operatingCashflowTTM": 792062000,
          "analystRecommendationKey": null
        }
      },
      "createdAt": "2026-04-09T05:20:28.324Z"
    },
    "results": [
      {
        "id": "cmnr13e1f03c1p658qse4n4tx",
        "runId": "cmnr13e1d03bzp658hljjlhw7",
        "modelId": "anthropic",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:01.000Z\",\"ticker\":\"DPZ\",\"currency\":\"USD\",\"current_price\":376.24,\"target_price_6m\":405,\"target_price_12m\":432,\"recommendation\":\"BUY\",\"confidence\":0.62,\"thesis_bullets\":[\"Trading near 52-week low offers attractive entry for quality franchise model\",\"Asset-light franchise model generates strong FCF (~$680M TTM)\",\"EV/EBITDA of 13.6x is reasonable for high-ROIC restaurant compounder\",\"PEG of 4.66 signals modest organic growth may cap multiple expansion\",\"Negative book equity from buybacks limits traditional valuation benchmarks\"],\"key_drivers\":[{\"driver\":\"Same-store sales growth in US and international markets\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"New unit openings driving revenue and royalty growth\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Share repurchase program supporting EPS growth\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Delivery aggregator competition eroding market share\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Consumer discretionary spending pressure from macro slowdown\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Technology and digital ordering platform competitive advantage\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"International franchisee execution risk in key markets\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Food cost inflation impact on franchisee profitability\",\"impact\":\"LOW\",\"direction\":\"NEG\"},{\"driver\":\"Dividend yield of ~1.65% providing modest income support\",\"impact\":\"LOW\",\"direction\":\"POS\"}],\"risks\":[\"Sustained deceleration in same-store sales below low-single-digit growth\",\"Intensifying competition from third-party delivery platforms and QSR peers\",\"Macroeconomic downturn reducing consumer dining and delivery spend\",\"International market weakness or franchisee financial distress\",\"Input cost inflation squeezing supply chain margins\"],\"assumptions\":{\"revenue_cagr_3y\":0.055,\"ebit_margin_target\":0.20,\"wacc\":0.085,\"terminal_multiple\":23},\"scenarios\":{\"bear\":{\"target_price\":345,\"prob\":0.20,\"notes\":\"Same-store sales turn negative; multiple compresses to ~19x on flat EPS.\"},\"base\":{\"target_price\":432,\"prob\":0.55,\"notes\":\"Mid-single-digit revenue growth; EPS ~$19 at ~23x forward P/E.\"},\"bull\":{\"target_price\":490,\"prob\":0.25,\"notes\":\"Accelerating unit growth and SSS; EPS ~$19.5 re-rated to ~25x P/E.\"}},\"method_notes\":\"Blended P/E and EV/EBITDA approach on projected FY EPS of ~$19. Base 23x P/E reflects franchise-model quality discount from prior ~27x peak. 52-week low proximity suggests mean-reversion opportunity but PEG >4x caps conviction. Probability-weighted expected value ~$425 supports BUY at ~15% 12M upside. Sell-side consensus not used as numeric input. Not investment advice.\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:01.000Z",
          "model": "ai-equity-research-v1",
          "risks": [
            "Sustained deceleration in same-store sales below low-single-digit growth",
            "Intensifying competition from third-party delivery platforms and QSR peers",
            "Macroeconomic downturn reducing consumer dining and delivery spend",
            "International market weakness or franchisee financial distress",
            "Input cost inflation squeezing supply chain margins"
          ],
          "ticker": "DPZ",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.55,
              "notes": "Mid-single-digit revenue growth; EPS ~$19 at ~23x forward P/E.",
              "target_price": 432
            },
            "bear": {
              "prob": 0.2,
              "notes": "Same-store sales turn negative; multiple compresses to ~19x on flat EPS.",
              "target_price": 345
            },
            "bull": {
              "prob": 0.25,
              "notes": "Accelerating unit growth and SSS; EPS ~$19.5 re-rated to ~25x P/E.",
              "target_price": 490
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.085,
            "revenue_cagr_3y": 0.055,
            "terminal_multiple": 23,
            "ebit_margin_target": 0.2
          },
          "key_drivers": [
            {
              "driver": "Same-store sales growth in US and international markets",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "New unit openings driving revenue and royalty growth",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Share repurchase program supporting EPS growth",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Delivery aggregator competition eroding market share",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Consumer discretionary spending pressure from macro slowdown",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Technology and digital ordering platform competitive advantage",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "International franchisee execution risk in key markets",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Food cost inflation impact on franchisee profitability",
              "impact": "LOW",
              "direction": "NEG"
            },
            {
              "driver": "Dividend yield of ~1.65% providing modest income support",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "Blended P/E and EV/EBITDA approach on projected FY EPS of ~$19. Base 23x P/E reflects franchise-model quality discount from prior ~27x peak. 52-week low proximity suggests mean-reversion opportunity but PEG >4x caps conviction. Probability-weighted expected value ~$425 supports BUY at ~15% 12M upside. Sell-side consensus not used as numeric input. Not investment advice.",
          "current_price": 376.24,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Trading near 52-week low offers attractive entry for quality franchise model",
            "Asset-light franchise model generates strong FCF (~$680M TTM)",
            "EV/EBITDA of 13.6x is reasonable for high-ROIC restaurant compounder",
            "PEG of 4.66 signals modest organic growth may cap multiple expansion",
            "Negative book equity from buybacks limits traditional valuation benchmarks"
          ],
          "target_price_6m": 405,
          "target_price_12m": 432
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "anthropic",
            "webSearch": {
              "enabled": false,
              "maxToolCalls": 2,
              "disabledReason": null
            },
            "pauseTurns": 0,
            "stopReason": "end_turn"
          },
          "sanityIssues": []
        },
        "latencyMs": 39554,
        "createdAt": "2026-04-09T05:20:28.366Z",
        "usage": {
          "inputTokens": 3666,
          "outputTokens": 1873,
          "costUsd": 0.065155
        }
      },
      {
        "id": "cmnr13e1f03c4p658batg5rz7",
        "runId": "cmnr13e1d03bzp658hljjlhw7",
        "modelId": "deepseek.reasoner",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"DCF_and_Comparables_Model\",\n  \"as_of\": \"2026-04-08T20:00:01.000Z\",\n  \"ticker\": \"DPZ\",\n  \"currency\": \"USD\",\n  \"current_price\": 376.24,\n  \"target_price_6m\": 378.0,\n  \"target_price_12m\": 380.0,\n  \"recommendation\": \"HOLD\",\n  \"confidence\": 0.65,\n  \"thesis_bullets\": [\"Stable revenue growth around 5% annually.\", \"Strong brand in global pizza delivery.\", \"Moderate margins with cost efficiency potential.\", \"Low debt and healthy cash flow generation.\", \"Valuation appears fair given growth prospects.\"],\n  \"key_drivers\": [\n    { \"driver\": \"Same-store sales growth\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"International expansion\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Digital ordering adoption\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n    { \"driver\": \"Franchise model stability\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n    { \"driver\": \"Commodity price inflation\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n    { \"driver\": \"Labor cost pressures\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n    { \"driver\": \"Competition from QSR chains\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n    { \"driver\": \"Marketing effectiveness\", \"impact\": \"MED\", \"direction\": \"POS\" }\n  ],\n  \"risks\": [\"Economic downturn affecting spending\", \"Increased delivery competition\", \"Supply chain disruptions\", \"Currency fluctuations\"],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.05,\n    \"ebit_margin_target\": 0.20,\n    \"wacc\": 0.075,\n    \"terminal_multiple\": 13.0\n  },\n  \"scenarios\": {\n    \"bear\": { \"target_price\": 350.0, \"prob\": 0.3, \"notes\": \"Lower growth and margin compression.\" },\n    \"base\": { \"target_price\": 380.0, \"prob\": 0.5, \"notes\": \"Current trends with moderate growth.\" },\n    \"bull\": { \"target_price\": 410.0, \"prob\": 0.2, \"notes\": \"Accelerated expansion and efficiency.\" }\n  },\n  \"method_notes\": \"DCF valuation using assumed growth and margins; expected return ~1% leads to HOLD; general context used due to snapshot date. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:01.000Z",
          "model": "DCF_and_Comparables_Model",
          "risks": [
            "Economic downturn affecting spending",
            "Increased delivery competition",
            "Supply chain disruptions",
            "Currency fluctuations"
          ],
          "ticker": "DPZ",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Current trends with moderate growth.",
              "target_price": 380
            },
            "bear": {
              "prob": 0.3,
              "notes": "Lower growth and margin compression.",
              "target_price": 350
            },
            "bull": {
              "prob": 0.2,
              "notes": "Accelerated expansion and efficiency.",
              "target_price": 410
            }
          },
          "confidence": 0.65,
          "assumptions": {
            "wacc": 0.075,
            "revenue_cagr_3y": 0.05,
            "terminal_multiple": 13,
            "ebit_margin_target": 0.2
          },
          "key_drivers": [
            {
              "driver": "Same-store sales growth",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "International expansion",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Digital ordering adoption",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Franchise model stability",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Commodity price inflation",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Labor cost pressures",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Competition from QSR chains",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Marketing effectiveness",
              "impact": "MED",
              "direction": "POS"
            }
          ],
          "method_notes": "DCF valuation using assumed growth and margins; expected return ~1% leads to HOLD; general context used due to snapshot date. Not investment advice.",
          "current_price": 376.24,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Stable revenue growth around 5% annually.",
            "Strong brand in global pizza delivery.",
            "Moderate margins with cost efficiency potential.",
            "Low debt and healthy cash flow generation.",
            "Valuation appears fair given growth prospects."
          ],
          "target_price_6m": 378,
          "target_price_12m": 380
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "endpoint": "https://api.deepseek.com/v1/chat/completions",
            "provider": "deepseek",
            "webSearch": {
              "enabled": false,
              "supported": false
            },
            "responseFormat": "json_object"
          },
          "sanityIssues": []
        },
        "latencyMs": 387,
        "createdAt": "2026-04-09T05:20:28.366Z",
        "usage": {
          "inputTokens": 2167,
          "outputTokens": 4296,
          "costUsd": 0.002411
        }
      },
      {
        "id": "cmnr13e1f03c2p658qgtutqm0",
        "runId": "cmnr13e1d03bzp658hljjlhw7",
        "modelId": "gemini.3-pro",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"Equity Research Model v1.0\",\n  \"as_of\": \"2026-04-08T20:00:01.000Z\",\n  \"ticker\": \"DPZ\",\n  \"currency\": \"USD\",\n  \"current_price\": 376.24,\n  \"target_price_6m\": 405.0,\n  \"target_price_12m\": 435.0,\n  \"recommendation\": \"BUY\",\n  \"confidence\": 0.72,\n  \"thesis_bullets\": [\n    \"Dominant market share in global pizza delivery with superior digital ordering infrastructure.\",\n    \"Incremental growth from third-party aggregator partnerships expanding customer reach.\",\n    \"Robust free cash flow generation supports consistent dividend growth and share repurchases.\",\n    \"Resilient business model with value-oriented pricing performs well in varied economic cycles.\",\n    \"International expansion remains a significant long-term driver for unit count and royalties.\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Same-store sales growth\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Global net store growth\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Uber Eats integration volume\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Commodity and labor cost inflation\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Digital mix and loyalty engagement\",\n      \"impact\": \"LOW\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Consumer discretionary spending trends\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    }\n  ],\n  \"risks\": [\n    \"Intense competition from local and national pizza chains.\",\n    \"Rising labor costs impacting franchisee profitability.\",\n    \"Potential slowdown in international unit development.\",\n    \"Fluctuations in dairy and wheat commodity prices.\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.06,\n    \"ebit_margin_target\": 0.195,\n    \"wacc\": 0.085,\n    \"terminal_multiple\": 18.0\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 340.0,\n      \"prob\": 0.2,\n      \"notes\": \"Slowdown in store growth and rising input costs compress margins.\"\n    },\n    \"base\": {\n      \"target_price\": 435.0,\n      \"prob\": 0.6,\n      \"notes\": \"Steady execution on Hungry for MORE strategy and aggregator success.\"\n    },\n    \"bull\": {\n      \"target_price\": 490.0,\n      \"prob\": 0.2,\n      \"notes\": \"Accelerated international growth and significant margin expansion from tech efficiencies.\"\n    }\n  },\n  \"method_notes\": \"Valuation based on 24x forward P/E multiple on FY27 EPS. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:01.000Z",
          "model": "Equity Research Model v1.0",
          "risks": [
            "Intense competition from local and national pizza chains.",
            "Rising labor costs impacting franchisee profitability.",
            "Potential slowdown in international unit development.",
            "Fluctuations in dairy and wheat commodity prices."
          ],
          "ticker": "DPZ",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.6,
              "notes": "Steady execution on Hungry for MORE strategy and aggregator success.",
              "target_price": 435
            },
            "bear": {
              "prob": 0.2,
              "notes": "Slowdown in store growth and rising input costs compress margins.",
              "target_price": 340
            },
            "bull": {
              "prob": 0.2,
              "notes": "Accelerated international growth and significant margin expansion from tech efficiencies.",
              "target_price": 490
            }
          },
          "confidence": 0.72,
          "assumptions": {
            "wacc": 0.085,
            "revenue_cagr_3y": 0.06,
            "terminal_multiple": 18,
            "ebit_margin_target": 0.195
          },
          "key_drivers": [
            {
              "driver": "Same-store sales growth",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Global net store growth",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Uber Eats integration volume",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Commodity and labor cost inflation",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Digital mix and loyalty engagement",
              "impact": "LOW",
              "direction": "POS"
            },
            {
              "driver": "Consumer discretionary spending trends",
              "impact": "MED",
              "direction": "NEG"
            }
          ],
          "method_notes": "Valuation based on 24x forward P/E multiple on FY27 EPS. Not investment advice.",
          "current_price": 376.24,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Dominant market share in global pizza delivery with superior digital ordering infrastructure.",
            "Incremental growth from third-party aggregator partnerships expanding customer reach.",
            "Robust free cash flow generation supports consistent dividend growth and share repurchases.",
            "Resilient business model with value-oriented pricing performs well in varied economic cycles.",
            "International expansion remains a significant long-term driver for unit count and royalties."
          ],
          "target_price_6m": 405,
          "target_price_12m": 435
        },
        "errorsJson": {
          "attempts": [
            {
              "error": "not_json_object: Output must be a single JSON object (no markdown/code fences, no extra text).",
              "attempt": 0,
              "rawOutputTruncated": "{\"model\":\"Equity Research Model v1.0\",\"as_of\":\"2026-04-08T20:00:01.000Z\",\"ticker\":\"DPZ\",\"currency\":\"USD\",\"current_price\":376.24,\"target_price_6m\":405.0,\"target_price_12m\":435.0,\"recommendation\":\"BUY\",\"confidence\":0.7,\"thesis_bullets\":[\"Dominant market share in global pizza delivery with superior digital ordering infrastructure.\",\"Incremental growth from third-party aggregator partnerships expanding customer reach.\",\"Robust free cash flow generation supports consistent dividend growth and share repurchases.\",\"Resilient business model with value-oriented pricing performs well in varied economic cycles.\",\"International expansion remains a significant long-term driver for unit count and royalties.\"],\"key_drivers\":[{\"driver\":\"Same-store sales growth\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Global net store growth\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Uber Eats integration volume\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Commodity and labor cost inflation\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Digital mix and loyalty engagement\",\"impact\":\"LOW\",\"direction\":\"POS\"},{\"driver\":\""
            }
          ],
          "providerMeta": {
            "model": "gemini-3-flash-preview",
            "provider": "gemini",
            "webSearch": {
              "used": false,
              "allowed": false,
              "enabled": false,
              "requested": false,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 10686,
        "createdAt": "2026-04-09T05:20:28.366Z",
        "usage": {
          "inputTokens": 2873,
          "outputTokens": 765,
          "costUsd": 0.014926
        }
      },
      {
        "id": "cmnr13e1f03c0p6581v2b0sgn",
        "runId": "cmnr13e1d03bzp658hljjlhw7",
        "modelId": "openai.gpt-5.4",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"AI Model Recommendation v2\",\"as_of\":\"2026-04-08T20:00:01.000Z\",\"ticker\":\"DPZ\",\"currency\":\"USD\",\"current_price\":376.24,\"target_price_6m\":389,\"target_price_12m\":398,\"recommendation\":\"HOLD\",\"confidence\":0.64,\"thesis_bullets\":[\"Asset-light franchise model supports resilient margins and cash conversion.\",\"International unit growth can outpace mature U.S. demand.\",\"Digital leadership and loyalty improve mix, order frequency, and delivery efficiency.\",\"U.S. traffic remains promotion-sensitive, limiting near-term same-store sales acceleration.\",\"Valuation looks roughly fair for mid-single-digit growth and steady buybacks.\"],\"key_drivers\":[{\"driver\":\"International store openings\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"U.S. same-store sales recovery\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Digital loyalty penetration\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Franchise royalty model\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Food and labor inflation\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Value promotions and mix pressure\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Delivery competition\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Free cash flow deployment\",\"impact\":\"LOW\",\"direction\":\"POS\"}],\"risks\":[\"U.S. traffic weakens despite promotions\",\"Franchisee economics deteriorate\",\"Commodity or wage inflation compresses margins\",\"International macro and FX slow unit growth\",\"Multiple contracts if growth stalls\"],\"assumptions\":{\"revenue_cagr_3y\":5.5,\"ebit_margin_target\":19.8,\"wacc\":7.8,\"terminal_multiple\":14.5},\"scenarios\":{\"bear\":{\"target_price\":332,\"prob\":0.25,\"notes\":\"Traffic stays soft and valuation de-rates.\"},\"base\":{\"target_price\":398,\"prob\":0.5,\"notes\":\"Mid-single-digit sales growth, steady margins, modest buybacks.\"},\"bull\":{\"target_price\":456,\"prob\":0.25,\"notes\":\"Faster comp recovery and overseas openings re-rate shares.\"}},\"method_notes\":\"Base case blends steady comp/store growth, ~19.8% EBIT margin, and a 14.5x exit multiple with snapshot fundamentals/quote as authoritative. No sell-side targets used as inputs. HOLD matches ~5.8% 12M upside, near fair value, not investment advice.\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:01.000Z",
          "model": "AI Model Recommendation v2",
          "risks": [
            "U.S. traffic weakens despite promotions",
            "Franchisee economics deteriorate",
            "Commodity or wage inflation compresses margins",
            "International macro and FX slow unit growth",
            "Multiple contracts if growth stalls"
          ],
          "ticker": "DPZ",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Mid-single-digit sales growth, steady margins, modest buybacks.",
              "target_price": 398
            },
            "bear": {
              "prob": 0.25,
              "notes": "Traffic stays soft and valuation de-rates.",
              "target_price": 332
            },
            "bull": {
              "prob": 0.25,
              "notes": "Faster comp recovery and overseas openings re-rate shares.",
              "target_price": 456
            }
          },
          "confidence": 0.64,
          "assumptions": {
            "wacc": 7.8,
            "revenue_cagr_3y": 5.5,
            "terminal_multiple": 14.5,
            "ebit_margin_target": 19.8
          },
          "key_drivers": [
            {
              "driver": "International store openings",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "U.S. same-store sales recovery",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Digital loyalty penetration",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Franchise royalty model",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Food and labor inflation",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Value promotions and mix pressure",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Delivery competition",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Free cash flow deployment",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "Base case blends steady comp/store growth, ~19.8% EBIT margin, and a 14.5x exit multiple with snapshot fundamentals/quote as authoritative. No sell-side targets used as inputs. HOLD matches ~5.8% 12M upside, near fair value, not investment advice.",
          "current_price": 376.24,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Asset-light franchise model supports resilient margins and cash conversion.",
            "International unit growth can outpace mature U.S. demand.",
            "Digital leadership and loyalty improve mix, order frequency, and delivery efficiency.",
            "U.S. traffic remains promotion-sensitive, limiting near-term same-store sales acceleration.",
            "Valuation looks roughly fair for mid-single-digit growth and steady buybacks."
          ],
          "target_price_6m": 389,
          "target_price_12m": 398
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "openai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "resp_0b8139eb57c957a60069d75841be7c81958b19da22c40a1505",
            "reasoningEffort": "medium",
            "structuredOutputs": {
              "used": true,
              "requested": true,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 53017,
        "createdAt": "2026-04-09T05:20:28.366Z",
        "usage": {
          "inputTokens": 2430,
          "outputTokens": 2572,
          "costUsd": 0.04026
        }
      },
      {
        "id": "cmnr13e1f03c3p65854q3o71c",
        "runId": "cmnr13e1d03bzp658hljjlhw7",
        "modelId": "xai.grok-4.20-reasoning",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"Integrated DCF Model\",\n  \"as_of\": \"2026-04-08T20:00:01.000Z\",\n  \"ticker\": \"DPZ\",\n  \"currency\": \"USD\",\n  \"current_price\": 376.24,\n  \"target_price_6m\": 365,\n  \"target_price_12m\": 390,\n  \"recommendation\": \"HOLD\",\n  \"confidence\": 0.58,\n  \"thesis_bullets\": [\n    \"International expansion drives modest revenue growth\",\n    \"US same-store sales lag amid competitive pressures\",\n    \"Strong FCF funds dividends and buybacks\",\n    \"High PE multiple limits upside at current levels\",\n    \"Inflation and labor costs pressure margins\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"International unit expansion\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"US same-store sales\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Labor and commodity inflation\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Digital ordering platform\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"QSR competitive intensity\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Shareholder capital returns\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Consumer spending trends\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Menu innovation success\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    }\n  ],\n  \"risks\": [\n    \"Prolonged US traffic decline\",\n    \"Rising input cost inflation\",\n    \"Global expansion execution\",\n    \"Shift in consumer preferences\",\n    \"Macroeconomic slowdown\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.055,\n    \"ebit_margin_target\": 0.2,\n    \"wacc\": 0.085,\n    \"terminal_multiple\": 16\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 300,\n      \"prob\": 0.35,\n      \"notes\": \"Weak comps and margin squeeze lead to de-rating.\"\n    },\n    \"base\": {\n      \"target_price\": 390,\n      \"prob\": 0.45,\n      \"notes\": \"Steady low-single-digit growth matches current valuation.\"\n    },\n    \"bull\": {\n      \"target_price\": 480,\n      \"prob\": 0.2,\n      \"notes\": \"Accelerated global growth and leverage expand multiples.\"\n    }\n  },\n  \"method_notes\": \"DCF valuation with 5.5% revenue CAGR, 20% EBIT margin target, 8.5% WACC and 16x terminal multiple. Mixed evidence and rich starting multiples support HOLD. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:01.000Z",
          "model": "Integrated DCF Model",
          "risks": [
            "Prolonged US traffic decline",
            "Rising input cost inflation",
            "Global expansion execution",
            "Shift in consumer preferences",
            "Macroeconomic slowdown"
          ],
          "ticker": "DPZ",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.45,
              "notes": "Steady low-single-digit growth matches current valuation.",
              "target_price": 390
            },
            "bear": {
              "prob": 0.35,
              "notes": "Weak comps and margin squeeze lead to de-rating.",
              "target_price": 300
            },
            "bull": {
              "prob": 0.2,
              "notes": "Accelerated global growth and leverage expand multiples.",
              "target_price": 480
            }
          },
          "confidence": 0.58,
          "assumptions": {
            "wacc": 0.085,
            "revenue_cagr_3y": 0.055,
            "terminal_multiple": 16,
            "ebit_margin_target": 0.2
          },
          "key_drivers": [
            {
              "driver": "International unit expansion",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "US same-store sales",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Labor and commodity inflation",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Digital ordering platform",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "QSR competitive intensity",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Shareholder capital returns",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Consumer spending trends",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Menu innovation success",
              "impact": "MED",
              "direction": "POS"
            }
          ],
          "method_notes": "DCF valuation with 5.5% revenue CAGR, 20% EBIT margin target, 8.5% WACC and 16x terminal multiple. Mixed evidence and rich starting multiples support HOLD. Not investment advice.",
          "current_price": 376.24,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "International expansion drives modest revenue growth",
            "US same-store sales lag amid competitive pressures",
            "Strong FCF funds dividends and buybacks",
            "High PE multiple limits upside at current levels",
            "Inflation and labor costs pressure margins"
          ],
          "target_price_6m": 365,
          "target_price_12m": 390
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "xai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "0158e540-6d9c-981d-b0f2-2cd0e02d69ef",
            "usedFallbackChatCompletions": false
          },
          "sanityIssues": []
        },
        "latencyMs": 20462,
        "createdAt": "2026-04-09T05:20:28.366Z",
        "usage": {
          "inputTokens": 2772,
          "outputTokens": 4021,
          "costUsd": 0.068631
        }
      }
    ]
  }
}