Is DIN undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of Dine Brands Global Inc (DIN) is 60.90 USD. This DIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.01 USD, the upside of Dine Brands Global Inc is 143.50%. This means that DIN is undervalued by 143.50%.
The range of the Intrinsic Value is 36.45 - 101.99 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.45 - 101.99 | 60.90 | 143.5% |
| DCF (Growth 10y) | 46.47 - 114.43 | 71.97 | 187.7% |
| DCF (EBITDA 5y) | 27.07 - 42.76 | 35.08 | 40.3% |
| DCF (EBITDA 10y) | 39.84 - 65.63 | 52.20 | 108.7% |
| Fair Value | 21.28 - 21.28 | 21.28 | -14.93% |
| P/E | 65.27 - 99.06 | 86.73 | 246.8% |
| EV/EBITDA | 22.85 - 64.10 | 33.39 | 33.5% |
| EPV | 44.00 - 93.38 | 68.69 | 174.6% |
| DDM - Stable | 13.19 - 27.09 | 20.14 | -19.5% |
| DDM - Multi | 17.18 - 27.70 | 21.21 | -15.2% |
| Market Cap (mil) | 381.40 |
| Beta | 0.75 |
| Outstanding shares (mil) | 15.25 |
| Enterprise Value (mil) | 1,445.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 18.86% |
| Cost of Debt | 6.27% |
| WACC | 8.21% |