DENN - NASDAQ

Denny's Corporation

Denny's Corporation

DENNยทNASDAQ

$6.25

+0.0000%
Consumer CyclicalRestaurants

Denny's Corporation, through its subsidiary, Denny's, Inc., owns and operates full-service restaurant chains under the Denny's brand. As of December 29, 2021, it had 1,640 franchised, licensed, and company restaurants worldwide. The company was formerly known as Advantica Restaurant Group, Inc. and changed its name to Denny's Corporation in 2002. Denny's Corporation was founded in 1953 and is based in Spartanburg, South Carolina.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$321.87M
EPS0.4100
P/E Ratio14.72
Earnings Date02/09/2026
Denny's Corporation

Denny's Corporation Fair Value Envelope

DENN ยท NASDAQ

Our analysis suggests that DENN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.25, this represents a potential HIDDEN relative to our calculated worth for Denny's Corporation.

HIDDEN
Intrinsic Value
Current Price: $6.25

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$346.7M
+ Cash & Equivalents$1.7M
Firm Value$348.4M
- Debt$408.2M
Equity Value-$59.8M
/ Shares Outstanding51,498,994B
DCF Value-$1
OVERVALUED BY 119%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$29.5M
$29.5M
$29.5M
$29.5M
$29.5M
$29.5M
$29.5M
$29.5M
$29.5M
$29.5M
Maintenance CapEx
-$5.7M
-$5.7M
-$5.7M
-$5.7M
-$5.7M
-$5.7M
-$5.7M
-$5.7M
-$5.7M
-$5.7M
Owner Earnings
$23.8M
$23.8M
$23.8M
$23.8M
$23.8M
$23.8M
$23.8M
$23.8M
$23.8M
$23.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$22.0M
$20.4M
$18.9M
$17.5M
$16.2M
$15.0M
$13.9M
$12.8M
$11.9M
$11.0M
Terminal Value represents 54.0% of Enterprise Value

Related Guides

Blog Categories

Continue your DENN research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.