Dine Brands Global, Inc. (DIN)
Retail-Eating Places · Consumer Discretionary · $426M
Intrinsic Value (Consensus)
$28.39
Current Price
$32.81
Margin of Safety
-13.5%
13.5% Above Intrinsic Value
Value: $28
Price: $33
Valuation Model Estimates
Current Price: $32.81
DCF (Discounted Cash Flow)
$52.19
Graham Number
Not applicable
—
Earnings Power Value
$10.78
Relative Value (P/E)
$22.20
Dividend Discount Model
$2.29
Consensus Value
$28.39
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
49
Profitability
10/25
Strength
17/25
Valuation
12/25
Growth
10/25
Financial Health Signals
High free cash flow yield (12.5%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.11
- EPS (Forward)
- $1.13
- Book Value
- $-21.11
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 8.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.9%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance