What is Dine Brands Global, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Dine Brands Global, Inc.'s reported free cash flow gives -$27.57 per share. The share price was $36.94 on November 10, 2026, 234% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -5.5% | 10.0% | -$45.97 | -224% |
| Base | -0.5% | 9.0% | -$27.57 | -175% |
| Bull | 4.5% | 8.0% | $8.26 | -78% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$14.90 | -$11.11 | -$6.48 | -$0.70 | $6.73 |
| 8.0% | -$24.29 | -$21.83 | -$18.93 | -$15.45 | -$11.20 |
| 9.0% | -$31.18 | -$29.50 | -$27.57 | -$25.31 | -$22.64 |
| 10.0% | -$36.46 | -$35.26 | -$33.91 | -$32.36 | -$30.58 |
| 11.0% | -$40.63 | -$39.75 | -$38.77 | -$37.67 | -$36.43 |
Where the presets come from
Base: years 1 to 5 grow at Dine Brands Global, Inc.'s revenue growth rate over the last 4 fiscal years (-0.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions