As of 2024-12-11, the Intrinsic Value of Dine Brands Global Inc (DIN) is
65.38 USD. This DIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.44 USD, the upside of Dine Brands Global Inc is
108.00%.
The range of the Intrinsic Value is 38.93 - 110.74 USD
65.38 USD
Intrinsic Value
DIN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.93 - 110.74 |
65.38 |
108.0% |
| DCF (Growth 10y) |
49.18 - 122.94 |
76.50 |
143.3% |
| DCF (EBITDA 5y) |
34.39 - 50.18 |
42.15 |
34.1% |
| DCF (EBITDA 10y) |
46.17 - 73.57 |
59.02 |
87.7% |
| Fair Value |
32.61 - 32.61 |
32.61 |
3.73% |
| P/E |
85.61 - 119.70 |
99.36 |
216.0% |
| EV/EBITDA |
30.82 - 48.55 |
37.64 |
19.7% |
| EPV |
45.43 - 99.01 |
72.22 |
129.7% |
| DDM - Stable |
21.50 - 42.68 |
32.09 |
2.1% |
| DDM - Multi |
21.67 - 34.32 |
26.61 |
-15.4% |
DIN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
479.46 |
| Beta |
0.75 |
| Outstanding shares (mil) |
15.25 |
| Enterprise Value (mil) |
1,563.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
16.81% |
| Cost of Debt |
6.09% |
| WACC |
8.26% |