image
Consumer Cyclical - Restaurants - NYSE - US
$ 19.83
-5.97 %
$ 302 M
Market Cap
4.7
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DIN stock under the worst case scenario is HIDDEN Compared to the current market price of 19.8 USD, Dine Brands Global, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DIN stock under the base case scenario is HIDDEN Compared to the current market price of 19.8 USD, Dine Brands Global, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DIN stock under the best case scenario is HIDDEN Compared to the current market price of 19.8 USD, Dine Brands Global, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DIN

image
$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0$22.0$22.0$20.0$20.0$18.0$18.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
812 M REVENUE
-2.26%
168 M OPERATING INCOME
-10.62%
64.9 M NET INCOME
-33.22%
108 M OPERATING CASH FLOW
-17.52%
-8.45 M INVESTING CASH FLOW
71.92%
-51.7 M FINANCING CASH FLOW
77.07%
205 M REVENUE
4.99%
30.4 M OPERATING INCOME
-32.83%
5.17 M NET INCOME
-72.86%
30.5 M OPERATING CASH FLOW
19.40%
-7.79 M INVESTING CASH FLOW
-1895.38%
-9.19 M FINANCING CASH FLOW
0.21%
Balance Sheet Dine Brands Global, Inc.
image
Current Assets 386 M
Cash & Short-Term Investments 187 M
Receivables 115 M
Other Current Assets 84.1 M
Non-Current Assets 1.4 B
Long-Term Investments 0
PP&E 480 M
Other Non-Current Assets 925 M
10.42 %6.43 %4.70 %26.78 %51.66 %Total Assets$1.8b
Current Liabilities 445 M
Accounts Payable 37.7 M
Short-Term Debt 172 M
Other Current Liabilities 236 M
Non-Current Liabilities 1.56 B
Long-Term Debt 1.45 B
Other Non-Current Liabilities 107 M
8.56 %11.75 %72.49 %5.32 %Total Liabilities$2.0b
EFFICIENCY
Earnings Waterfall Dine Brands Global, Inc.
image
Revenue 812 M
Cost Of Revenue 437 M
Gross Profit 375 M
Operating Expenses 375 M
Operating Income 168 M
Other Expenses 103 M
Net Income 64.9 M
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00812m(437m)375m(375m)168m(103m)65mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
46.20% GROSS MARGIN
46.20%
20.65% OPERATING MARGIN
20.65%
7.99% NET MARGIN
7.99%
-30.04% ROE
-30.04%
3.62% ROA
3.62%
8.01% ROIC
8.01%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Dine Brands Global, Inc.
image
180m180m160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 64.9 M
Depreciation & Amortization 39.2 M
Capital Expenditures -14.1 M
Stock-Based Compensation 16 M
Change in Working Capital -4.24 M
Others -5.7 M
Free Cash Flow 94.1 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Dine Brands Global, Inc.
image
Wall Street analysts predict an average 1-year price target for DIN of $40.3 , with forecasts ranging from a low of $26 to a high of $66 .
DIN Lowest Price Target Wall Street Target
26 USD 31.11%
DIN Average Price Target Wall Street Target
40.3 USD 103.23%
DIN Highest Price Target Wall Street Target
66 USD 232.83%
Price
Max Price Target
Min Price Target
Average Price Target
707065656060555550504545404035353030252520201515May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
1.74% DIVIDEND YIELD
0.51 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
4.0004.0003.5003.5003.0003.0002.5002.5002.0002.0001.5001.5001.0001.0000.5000.5000.0000.0000.8750.920.970.630.690.760.460.510.510.510.8750.920.970.630.690.510.510.510.8750.920.970.630.690.510.510.510.923.550.973.730.973.880.632.520.692.760.42.180.511.990.512.040.511.020.510.002015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Dine Brands Global, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
52.5 K USD 1
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Restaurant stocks fall as investors fear recession, sales slowdown Restaurant stocks, from McDonald's to Chipotle, fell as investors feared a coming recession. While President Donald Trump's tariffs will not have much direct impact on eateries, another pullback in consumer spending would hurt restaurants. cnbc.com - 1 week ago
Applebee's 2 for $25 Menu Launches New Sizzlin' Skillets & Steak PASADENA, Calif.--(BUSINESS WIRE)--Applebee's favorite two-person pairing, the 2 for $25 deal, just got tastier. Now for a limited time, guests can enjoy two NEW Sizzlin' Skillets and a 6 oz. Top Sirloin, paired with an appetizer or two side salads for only $25!* Enjoy the NEW Hot Honey Glazed Chicken & Bacon Skillet or Garlic Sirloin Skillet, plus a tasty appetizer or two side salads for dine-in, To Go, or delivery. Applebee's 2 for $25 menu takes dining to the next level for an unbeatable. businesswire.com - 2 weeks ago
Fuzzy's Taco Shop Introduces New Carne Campechano Taco and Bowl for a Limited Time PASADENA, Calif.--(BUSINESS WIRE)--Fuzzy's Taco Shop, the fast-casual+ restaurant brand known for serving up fresh flavors and good vibes, is bringing a new street-style favorite to its menu with the Carne Campechano Taco and Carne Campechano Bowl, available from March 26 to May 6, 2025. Featuring a savory mix of brisket, chorizo, and bacon—grilled campechano-style—this limited-time offering mixes it up with layers of smoky, crispy, and juicy flavors in every bite. Topped with grilled onions, c. businesswire.com - 3 weeks ago
Dine Brands: Cluckin' Around At Rock Bottom Dine Brands' promotions like the Really Big Meal Deal failed to significantly boost Applebee's same-store sales, which fell 4.2% year-over-year, extending a seven-quarter losing streak. Despite a strong free cash flow and asset-light model, Dine Brands' revenue and EPS declined, highlighting the need for strategic adjustments and potential debt refinancing. IHOP and Fuzzy's also showed declining same-store sales, with IHOP's House Faves promotion failing to sustain momentum and Fuzzy's underperforming post-acquisition. seekingalpha.com - 1 month ago
Fuzzy's Taco Shop Debuts the Ginger Irish 'Rita for a Limited Time IRVING, Texas--(BUSINESS WIRE)--Fuzzy's Taco Shop, the fast-casual+ restaurant brand known for serving up good vibes, is bringing the luck of the Irish to its restaurants with the all-new Ginger Irish 'Rita, a limited-time cocktail that blends the bold flavors of Jameson® Orange with Fuzzy's signature frozen margarita and a splash of Q Ginger Ale. Whether guests are channeling their inner leprechaun or just looking for an excuse to enjoy a perfectly refreshing drink, the Ginger Irish 'Rita is h. businesswire.com - 1 month ago
New Strong Sell Stocks for March 10th ATS, AIRS and DIN have been added to the Zacks Rank #5 (Strong Sell) List on March 10, 2025. zacks.com - 1 month ago
Starting the day with a healthy breakfast is becoming a pricey luxury Consumers are shifting their morning routines, recent data shows. This comes as prices for eggs and coffee, two staples of breakfast in the U.S., remain at record highs. cnbc.com - 1 month ago
Applebee's owner Dine Brands to lean on value, marketing to reverse sales declines Dine Brands is trying to boost sales in 2025 after reporting its fourth straight quarter of domestic same-store sales declines for Applebee's and IHOP. Applebee's promotions failed to cut through the noise as the restaurant industry at large advertised value meals to attract low-income consumers, and sales spiked at rival Chili's. cnbc.com - 1 month ago
Dine Brands (DIN) Reports Q4 Earnings: What Key Metrics Have to Say (Revised) Although the revenue and EPS for Dine Brands (DIN) give a sense of how its business performed in the quarter ended December 2024, it might be worth considering how some key metrics compare with Wall Street estimates and the year-ago numbers. zacks.com - 1 month ago
Dine Brands Global, Inc. (DIN) Q4 2024 Earnings Call Transcript Dine Brands Global, Inc. (NYSE:DIN ) Q4 2024 Results Conference Call March 5, 2025 9:00 AM ET Company Participants Matt Lee - Senior Vice President, Finance and Investor Relations John Peyton - Chief Executive Officer Vance Chang - Chief Financial Officer Lawrence Kim - President, IHOP Conference Call Participants Eric Gonzalez - KeyBanc Dennis Geiger - UBS Pratik Patel - Barclays Nick Setyan - Wedbush Brian Vaccaro - Raymond James Jake Bartlett - Truist Securities Todd Brooks - The Benchmark Company Brian Mullan - Piper Sandler Operator Good day, and thank you for standing by. Welcome to the Dine Brands Fourth Quarter and Fiscal 2024 Earnings Conference Call. seekingalpha.com - 1 month ago
Dine Brands (DIN) Reports Q4 Earnings: What Key Metrics Have to Say Although the revenue and EPS for Dine Brands (DIN) give a sense of how its business performed in the quarter ended December 2024, it might be worth considering how some key metrics compare with Wall Street estimates and the year-ago numbers. zacks.com - 1 month ago
Dine Brands (DIN) Q4 Earnings Miss Estimates Dine Brands (DIN) came out with quarterly earnings of $0.87 per share, missing the Zacks Consensus Estimate of $1.35 per share. This compares to earnings of $1.40 per share a year ago. zacks.com - 1 month ago
8. Profile Summary

Dine Brands Global, Inc. DIN

image
COUNTRY US
INDUSTRY Restaurants
MARKET CAP $ 302 M
Dividend Yield 1.74%
Description 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.
Contact 450 North Brand Boulevard, Glendale, CA, 91203-1903 https://www.dinebrands.com
IPO Date July 12, 1991
Employees 992
Officers Ms. Susan Nelson Vice President of Global Communications & Public Affairs Mr. John W. Peyton Chief Executive Officer, Applebee's President & Director Ms. Allison Hall Senior Vice President & Chief Accounting Officer Mr. Tony E. Moralejo Advisor Ms. Christie Cook Vice President of Human Resources Ms. Christine K. Son Senior Vice President of Legal, General Counsel & Secretary Mr. Scott Gladstone Chief Development Officer & President of International Mr. Justin Skelton Chief Information Officer Mr. Vance Yuwen Chang Chief Financial Officer Mr. Charles Scaccia Senior Vice President of Operations