US · DENN
Denny's Corporation
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Spartanburg, SC 29319-9966
- Website
- dennys.com
Price · as of 2024-12-25
—
Market cap 317.75M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $32.39 | — |
| Intrinsic Value(DCF) | $1.66 | — |
| Graham-Dodd Method(GD) | $0.14 | — |
| Graham Formula(GF) | $2.40 | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $4.04 | $29.64 | $0.00 | $0.00 | $0.00 |
| 2011 | $4.23 | $27.96 | $0.00 | $5.34 | $7.37 |
| 2012 | $5.81 | $30.33 | $0.00 | $0.80 | $0.00 |
| 2013 | $6.67 | $30.78 | $0.00 | $1.10 | $0.85 |
| 2014 | $11.53 | $32.64 | $0.00 | $1.55 | $3.81 |
| 2015 | $10.18 | $33.54 | $0.02 | $1.04 | $5.21 |
| 2016 | $12.40 | $34.38 | $0.03 | $0.00 | $2.88 |
| 2017 | $16.07 | $37.18 | $0.57 | $0.92 | $7.18 |
| 2018 | $17.56 | $39.37 | $12.61 | $0.72 | $18.14 |
| 2019 | $15.46 | $43.14 | $3.14 | $6.88 | $0.00 |
| 2020 | $19.52 | $45.34 | $0.00 | $0.00 | $3.07 |
| 2021 | $13.96 | $595.40 | $0.27 | $4.42 | $53.28 |
| 2022 | $10.64 | $34.52 | $0.02 | $4.34 | $27.16 |
| 2023 | $9.32 | $26.50 | $0.27 | $0.00 | $3.44 |
| 2024 | $4.16 | $32.39 | $0.00 | $0.14 | $2.40 |
AI valuation
Our deep-learning model estimates Denny's Corporation's (DENN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $32.39
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.66
— upside
Graham-Dodd
$0.14
— upside
Graham Formula
$2.40
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DENN | Denny's Corporation | $6.17 | 317.75M | +425% | -73% | -98% | -61% | 10.12 | -6.42 | 0.48 | 10.05 | 59.06 | -1.14 | 73.42% | 10.02% | 4.77% | -44.61% | 9.58% | 4.49% | -12.00 | 1.94 | 0.42 | 0.28 | 6.55 | 1714.00% | -250.00% | -9852.00% | 0.42% | 0.31 | 0.26% | 0.00% | 0.00% | 5.37% | 13.77 | 679.51 | 1.38 | 1.32 |
| CRMT | America's Car-Mart, Inc. | $21.71 | 179.72M | +609% | +10% | +289% | -13% | 24.94 | 0.78 | 0.32 | 12.69 | — | 0.82 | 47.80% | 6.74% | 1.29% | 3.45% | 5.48% | 1.16% | 1.48 | 1.33 | 3.83 | 3.22 | 8.27 | -14745.00% | -21.00% | -3427.00% | -11.76% | -0.13 | -3.91% | 0.01% | 0.20% | 0.11% | 13.68 | -24.38 | 0.92 | 2.69 |
| GHG | GreenTree Hospitality Gro… | $2.01 | 203.82M | +88% | -9% | -40% | — | 17.28 | 1.27 | 1.38 | 6.51 | — | 1.44 | 38.77% | 12.05% | 8.19% | 7.40% | 4.73% | 2.14% | 1.17 | 25.66 | 1.57 | 1.50 | 0.70 | -5909.00% | -1744.00% | -1986.00% | 15.84% | 0.32 | 15.67% | 3.83% | 66.10% | 49.38% | 12.83 | 7.07 | 1.55 | 0.73 |
| INSE | Inspired Entertainment, I… | $8.56 | 230.44M | +501% | -46% | +8% | -87% | 4.01 | -78.74 | 0.87 | 7.06 | 0.53 | -2.61 | 68.93% | 10.33% | 21.81% | -163.64% | 11.50% | 16.59% | -106.30 | 0.94 | 1.54 | 1.17 | 3.91 | 75385.00% | -799.00% | -22609.00% | 1.12% | 0.30 | 1.09% | 0.00% | 0.00% | 0.00% | 18.94 | 200.46 | 1.96 | 0.00 |
| LOVE | The Lovesac Company | $13.49 | 197.09M | +796% | -46% | +31% | -70% | 24.60 | 1.31 | 0.42 | 13.53 | — | 1.32 | 58.45% | 2.01% | 1.70% | 5.33% | 3.08% | 2.28% | 0.85 | — | 1.59 | 0.65 | 3.50 | -5241.00% | -280.00% | -6303.00% | 6.14% | 0.25 | 5.62% | 0.00% | 0.00% | 7.01% | 28.11 | 21.97 | 0.56 | 2.18 |
| RCKY | Rocky Brands, Inc. | $29.29 | 218.75M | +244% | -74% | -21% | -66% | 12.53 | 0.61 | 0.31 | 6.63 | 160.57 | 1.82 | 39.45% | 6.85% | 2.51% | 5.00% | 6.59% | 2.43% | 0.58 | 1.83 | 2.73 | 0.85 | 3.18 | 780.00% | -175.00% | -3095.00% | 33.72% | 0.58 | 12.59% | 3.23% | 40.50% | 35.11% | 8.82 | 5.70 | 0.60 | 2.49 |
| RICK | RCI Hospitality Holdings,… | $24.81 | 216.35M | +80% | -15% | -21% | -89% | 155.78 | 1.79 | 1.59 | 20.47 | — | 12.38 | 57.66% | 6.36% | 1.02% | 1.11% | 3.61% | 0.50% | 1.03 | 1.13 | 0.98 | 0.79 | 6.92 | -8946.00% | 62.00% | 6688.00% | 6.65% | 1.16 | 6.01% | 0.49% | 76.30% | 8.48% | 37.76 | 22.70 | 2.40 | 1.97 |
| SEV | Aptera Motors Corp. | $8.37 | 229.11M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | -574.04% | -124.00% | 4209.61% | -1.09 | — | 0.09 | 0.05 | -58.57 | -27373.00% | — | -4147.00% | — | 0.00 | -4.58% | — | 0.00% | — | — | — | — | — |
| TWNP | Twin Hospitality Group | $3.89 | 222.54M | +2,559% | -9% | — | — | -8.04 | -4.58 | 1.09 | 72.46 | -3.31 | -1.05 | 27.13% | -2.35% | -13.61% | 96.22% | -1.46% | -8.69% | -6.74 | -0.18 | 0.52 | 0.23 | 42.85 | 24286.00% | 5325.00% | 12535.00% | -10.37% | -0.27 | -8.28% | 0.00% | 0.00% | 0.00% | -113.78 | -23.59 | 2.68 | 0.70 |
| VIOT | Viomi Technology Co., Ltd | $3.09 | 210.93M | +962% | +1,940% | +169% | — | 5.02 | 0.22 | 0.15 | -3.33 | — | 0.23 | 25.89% | 7.38% | 2.99% | 4.54% | 26.88% | 2.38% | 0.11 | — | 2.07 | 1.75 | -3.92 | -27317.00% | -1502.00% | -43273.00% | 215.85% | 0.69 | 131.99% | 0.00% | 0.00% | 201.44% | -4.71 | -1.07 | -0.35 | 1.79 |
About Denny's Corporation
Denny's Corporation, through its subsidiary, Denny's, Inc., owns and operates full-service restaurant chains under the Denny's brand. As of December 29, 2021, it had 1,640 franchised, licensed, and company restaurants worldwide. The company was formerly known as Advantica Restaurant Group, Inc. and changed its name to Denny's Corporation in 2002. Denny's Corporation was founded in 1953 and is based in Spartanburg, South Carolina.
- CEO
- Kelli F. Valade
- Employees
- 3.8K
- Beta
- 1.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.66 ÷ —) − 1 = — (DCF, example).