DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Dine Brands Global, Inc. (DIN)

Consumer Cyclical | Restaurants

Today's Price

$28.41

Today's Fair Value

$1.70 -94.02%

Margin of Safety

-1571.18%

Projected Value (5Y)

$2.73 -90.39%

Dividends Paid (5Y)

$2.64

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -4.25% | CAGR (5y): -9.01%

Diluted Shares Growth Rate

Regression: -2.54% | CAGR (5y): -2.5%

Dividend Growth Rate

Regression: -6.92% | CAGR (5y): -20.26%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.46x)

Discount Rate