US · DIN
Dine Brands Global, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Glendale, CA 91203-1903
- Website
- dinebrands.com
Price · as of 2025-12-28
$26.94
Market cap 446.56M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $131.43 | +387.86% |
| Intrinsic Value(DCF) | $12.11 | -55.05% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $19.10 | -29.09% |
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 |
|---|---|---|---|---|---|
| 2011 | $29.83 | $282.66 | $1.81 | $0.00 | $0.00 |
| 2012 | $41.38 | $135.79 | $0.00 | $13.88 | $0.00 |
| 2013 | $50.63 | $76.20 | $6.99 | $0.00 | $0.00 |
| 2014 | $66.51 | $121.96 | $5.55 | $0.00 | $19.89 |
| 2015 | $61.03 | $127.96 | $7.96 | $0.00 | $67.31 |
| 2016 | $37.51 | $143.09 | $10.58 | $0.00 | $129.14 |
| 2017 | $55.69 | $102.12 | $0.08 | $0.00 | $0.00 |
| 2018 | $69.98 | $101.42 | $1.27 | $0.00 | $67.07 |
| 2019 | $58.30 | $135.28 | $5.70 | $0.00 | $147.94 |
| 2020 | $69.82 | $128.30 | $0.00 | $0.00 | $96.22 |
| 2021 | $59.47 | $108.71 | $98.30 | $0.00 | $214.53 |
| 2022 | $57.78 | $158.02 | $0.15 | $0.00 | $48.39 |
| 2023 | $44.44 | $99.23 | $1.61 | $0.00 | $0.00 |
| 2024 | $24.44 | $124.01 | $0.00 | $0.00 | $26.19 |
| 2025 | $30.28 | $131.43 | $0.00 | $0.00 | $19.10 |
AI valuation
Our deep-learning model estimates Dine Brands Global, Inc.'s (DIN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $131.43
- Current price
- $26.94
- AI upside
- +387.86%
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
$12.11
-55.05% upside
Graham-Dodd
—
— upside
Graham Formula
$19.10
-29.09% 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 |
| DIN | Dine Brands Global, Inc. | $26.94 | 446.56M | +388% | -55% | — | -29% | 25.32 | -1.58 | 0.49 | 30.23 | — | -0.41 | 39.90% | 16.33% | 1.94% | -6.98% | 7.15% | 0.97% | -6.96 | 28.72 | 0.96 | 0.68 | 24.31 | -7346.00% | 825.00% | -4325.00% | 12.33% | 0.24 | 3.92% | 7.16% | 181.30% | 21.18% | 15.39 | 41.39 | 2.51 | 1.04 |
| BLMN | Bloomin' Brands, Inc. | $6.12 | 521.53M | +178% | +5,827% | — | -91% | 40.71 | 1.61 | 0.14 | 16.38 | — | -1.80 | 55.75% | 0.94% | 0.14% | 5.64% | 0.52% | 0.40% | 9.20 | 0.82 | 0.29 | 0.18 | 13.89 | -10423.00% | 14.00% | 119847.00% | 17.83% | 0.31 | 3.38% | 7.11% | 289.30% | 7.32% | 95.44 | 36.94 | 0.90 | 0.76 |
| CAL | Caleres, Inc. | $11.89 | 403.02M | +586% | -47% | +148% | +32% | 4.94 | 0.88 | 0.19 | 6.43 | — | 1.29 | 44.88% | 5.50% | 3.94% | 18.30% | 8.77% | 5.74% | 1.38 | 10.74 | 1.10 | 0.26 | 3.88 | -3562.00% | -336.00% | -6319.00% | 10.57% | 0.14 | 4.13% | 1.85% | 9.10% | 14.25% | 8.82 | 23.84 | 0.49 | 2.32 |
| HNST | The Honest Company, Inc. | $2.80 | 313.01M | +917% | -62% | -71% | — | -18.65 | 1.72 | 0.79 | -70.38 | -14.44 | 1.75 | 33.33% | -4.97% | -4.22% | -9.12% | -17.96% | -6.64% | 0.03 | -6.20 | 3.98 | 2.43 | 28.67 | 12913.00% | -186.00% | 124629.00% | 4.65% | 0.30 | 13.24% | 0.00% | 0.00% | 10.59% | -11.26 | 15.27 | 0.56 | 2.22 |
| HVT | Haverty Furniture Compani… | $23.81 | 387.31M | -29% | -47% | -75% | -32% | 18.49 | 1.18 | 0.48 | 8.87 | — | 1.18 | 60.67% | 2.79% | 2.60% | 6.41% | 3.90% | 3.04% | 0.70 | — | 1.87 | 0.99 | 1.67 | 0.00% | 499.00% | 2295.00% | 9.04% | 0.39 | 8.26% | 5.71% | 105.60% | 10.81% | 21.22 | 13.63 | 0.59 | 2.13 |
| INVZ | Innoviz Technologies Ltd. | $0.85 | 177.87M | +4,551% | +459,456% | — | — | -2.67 | 2.33 | 3.28 | -2.80 | — | 2.33 | 23.43% | -122.95% | -123.06% | -86.56% | -122.35% | -50.13% | 0.83 | — | 2.87 | 2.61 | -0.90 | -4035.00% | 12700.00% | -3608.00% | -28.75% | -1.52 | -93.96% | 0.00% | 0.00% | 0.00% | -2.56 | -3.33 | 3.15 | -6.99 |
| JACK | Jack in the Box Inc. | $16.92 | 323.23M | +405% | -55% | — | — | -4.45 | -0.38 | 0.25 | 94.78 | -3.49 | -0.30 | 28.66% | -1.23% | -5.51% | 9.02% | -0.64% | -3.03% | -3.33 | -0.22 | 0.51 | 0.33 | 84.86 | 12757.00% | -675.00% | -25889.00% | 20.64% | 0.38 | 3.34% | 4.63% | -20.60% | 30.44% | -189.84 | 46.27 | 2.34 | 1.46 |
| LOCO | El Pollo Loco Holdings, I… | $11.06 | 331.3M | +99% | -62% | -57% | -29% | 12.34 | 1.22 | 0.67 | 10.15 | 76.11 | -6.35 | 21.88% | 8.70% | 5.43% | 10.05% | 5.77% | 4.34% | 1.01 | 6.98 | 0.26 | 0.16 | 4.58 | 1622.00% | 93.00% | 4311.00% | 8.74% | 0.62 | 5.34% | 0.00% | 0.00% | 8.22% | 14.03 | 20.85 | 1.22 | 1.53 |
| NATH | Nathan's Famous, Inc. | $100.58 | 411.82M | -19% | +7% | — | -13% | 17.66 | -25.70 | 2.86 | 11.96 | 79.24 | -24.78 | 35.08% | 24.63% | 16.21% | -97.20% | 222.63% | 46.96% | -3.39 | 8.89 | 2.69 | 2.53 | 0.74 | 2229.00% | 691.00% | 2705.00% | 5.89% | 1.51 | 208.07% | 1.93% | 34.00% | 5.99% | 12.40 | 18.09 | 3.05 | 9.47 |
| PTLO | Portillo's Inc. | $5.34 | 384.12M | +330% | -61% | -54% | -42% | 17.07 | 0.77 | 0.49 | 17.62 | — | 7.18 | 68.26% | 8.01% | 2.64% | 4.86% | 4.24% | 1.36% | 2.14 | 2.57 | 0.27 | 0.23 | 12.89 | -4130.00% | 303.00% | -28808.00% | -5.15% | 0.37 | -1.53% | 0.00% | 0.00% | 0.00% | 22.85 | -72.31 | 1.83 | 0.72 |
| WW | WW International, Inc. | $21.26 | 212.32M | — | — | — | -39% | — | — | — | — | — | — | 67.83% | -30.06% | -43.99% | 36.87% | -50.54% | -45.12% | -1.33 | -2.17 | 0.59 | 0.39 | -7.21 | 19726.00% | -1165.00% | 1227.00% | — | -0.10 | -7.11% | — | 0.00% | — | — | — | — | — |
About Dine Brands Global, Inc.
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.
- CEO
- John W. Peyton
- Employees
- 992
- Beta
- 0.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.11 ÷ $26.94) − 1 = -55.05% (DCF, example).