Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Dine Brands Global
DIN
Dine Brands Global
Shifting Consumer Tastes And Rising Costs Will Challenge Legacy Outlets
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
20 Jul 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$21.00
0.4% overvalued
intrinsic discount
23 Jul
US$21.08
Loading
1Y
-32.0%
7D
-3.3%
Author's Valuation
US$21.0
0.4% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$21.0
0.4% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-344m
931m
2014
2017
2020
2023
2025
2026
2028
Revenue US$930.9m
Earnings US$59.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.82%
Hospitality revenue growth rate
0.44%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.32%
Calculation
US$58.99m
Earnings '28
x
7.92x
PE Ratio '28
=
US$467.02m
Market Cap '28
US$467.02m
Market Cap '28
/
16.65m
No. shares '28
=
US$28.05
Share Price '28
US$28.05
Share Price '28
Discounted to 2025 @ 11.60% p.a.
=
US$20.18
Fair Value '25
