DIN

$35.25

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 1.62% trendline growth.
Want to create your own valuation? Create a free account.
$139.56

With 20% Margin of Safety (MoS):

$111.65
216.73% upside
Capital Efficiency
Average Quarterly ROIC
2.73%
Cost of Capital (estimated)7%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
48
BearishWeighted across 6 signals
DCF Discount
216.7% discount to price
100
FCF Yield
27.6% trailing FCF yield
100
ROIC vs WACC
ROIC 2.7% vs WACC 7.0% (0.4x)
20
Net Debt / FCF
7.3x net debt to FCF
0
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
-2.3% 5Y FCF CAGR (adjusted)
0
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC, Net Debt / FCF.
Narrative Score
51
Weak
Weighted across 3 recent drivers · Last 30 daysVs 6-Month Baseline: Average (53th pct)
Trend: StableConfidence: 62%Updated: 3h ago
Sources: 15 (News 12 · Analyst 3)
Drivers
11 news sentiment+0.1
Downgrade headlines+0.0
3 analyst reiterations0.0
Other Metrics
P/E14.7
Profit Margin4.0%
Owner Earnings$102.57m
One Dollar Premise72.00%
Debt/Equity-9.13
Current Ratio0.90
PEG-0.581
Free Cash Flow (in millions)
20052006200720082009201020112012201320142015201620172018201920202021202220232024
$63$74$118$143$173$198$148$70$135$124$142$124$79$155$175$107$213$125$168$140
How Intrinziq Estimates Fair Value

Intrinziq estimates Dine Brands Global, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Dine Brands Global, Inc.Consumer Cyclical

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.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.
Dine Brands Global, Inc. (DIN) Intrinsic Value & DCF Valuation | Intrinziq