Dine Brands Global, Inc. (DIN)
Retail-Eating Places · Consumer Discretionary · $288M
Intrinsic Value (Consensus)
$28.39
Current Price
$22.20
Margin of Safety
+27.9%
27.9% Below Intrinsic Value
Value: $28
Price: $22
Valuation Model Estimates
Current Price: $22.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance