Dine Brands Global, Inc.

Dine Brands Global, Inc.

DINยทNYSE

$29.57

-2.8%
Consumer CyclicalRestaurants

Dine Brands Global, Inc., together with its subsidiaries, owns, franchises, operates, and rents full-service restaurants in the United States and internationally. It operates through five segments: Applebee's Franchise Operations, International House of Pancakes (IHOP) Franchise Operations, Rental Operations, Financing Operations, and Company-Operated Restaurant Operations. The company owns and franchises two restaurant concepts, including Applebee's Neighborhood Grill + Bar in the bar and grill segment of the casual dining category; and IHOP in the family dining category of the restaurant industry. Its Applebee's restaurants offer American fare with drinks and drafts; and IHOP restaurants provide full table services, and food and beverage offerings. As of December 31, 2021, the company had 1,611 Applebee's franchised restaurants, and 1,751 IHOP franchised and area licensed restaurants. It is also involved in the lease or sublease of 598 IHOP franchised restaurants and two Applebee's franchised restaurants; and the financing of franchise fees and equipment leases. the company was formerly known as DineEquity, Inc. and changed its name to Dine Brands Global, Inc. in February 2018. Dine Brands Global, Inc. was founded in 1958 and is headquartered in Glendale, California.

At a Glance

Live Snapshot
Market Cap$375.10M
EPS1.1200
P/E Ratio27.16
Earnings Date08/05/2026
Dine Brands Global, Inc.

Dine Brands Global, Inc. Fair Value Envelope

DIN ยท NYSE

Our analysis suggests that DIN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $29.57, this represents a potential HIDDEN relative to our calculated worth for Dine Brands Global, Inc..

Intrinsic Value
Current Price: $29.57

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$92.8M
+ Cash & Equivalents$128.2M
Firm Value$221.0M
- Debt$1.6B
Equity Value-$1.4B
/ Shares Outstanding15,379,323B
DCF Value-$90
OVERVALUED BY 403%

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
$50.5M
$28.7M
$16.3M
$9.2M
$5.2M
$3.0M
$1.7M
$957.9K
$543.7K
$308.5K
Maintenance CapEx
-$4.0M
-$2.3M
-$1.3M
-$738.7K
-$419.2K
-$237.9K
-$135.0K
-$76.6K
-$43.5K
-$24.7K
Owner Earnings
$46.5M
$26.4M
$15.0M
$8.5M
$4.8M
$2.7M
$1.6M
$881.3K
$500.2K
$283.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$43.0M
$22.6M
$11.9M
$6.2M
$3.3M
$1.7M
$906.1K
$476.1K
$250.2K
$131.5K
Terminal Value represents 2.4% of Enterprise Value