Dine Brands Global, Inc. (DIN) intrinsic value & 10-year financials
Dine Brands Global, Inc. (DIN) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 3.7% a year to $879.3M, with an average return on invested capital of 2.1%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $32.02
- Market cap
- $457.9M
- Revenue (FY2025)
- $879.3M
- Revenue growth (10-yr CAGR)
- 3.7%
- ROIC (10-yr avg)
- 2.1%
- Free cash flow (FY2025)
- $53.4M
DIN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $879.3M | $17.1M | $1.11 | $53.4M | — | 1.5% |
| FY2024 | $812.3M | $64.9M | $4.22 | $94.1M | — | 5.8% |
| FY2023 | $831.1M | $97.2M | $6.22 | $94.0M | — | 9.0% |
| FY2022 | $909.4M | $81.1M | $4.96 | $54.0M | — | 7.6% |
| FY2021 | $896.2M | $97.9M | $5.66 | $179.0M | — | 8.7% |
| FY2020 | $689.3M | -$104.0M | -$6.43 | $85.6M | — | -8.2% |
| FY2019 | $910.2M | $104.3M | $5.85 | $135.8M | — | 9.0% |
| FY2018 | $780.9M | $80.4M | $4.37 | $126.1M | — | 8.1% |
| FY2017 | $604.8M | -$330.5M | -$18.28 | $52.4M | — | -27.4% |
| FY2016 | $634.0M | $98.0M | $5.33 | $112.5M | — | 7.0% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Dine Brands Global, Inc. has demonstrated mature, steady growth, with revenue compounding at 3.7% annually over the past decade.
Dine Brands Global, Inc. has historically struggled to out-earn its cost of capital, averaging just 2.1% ROIC.
Over the decade, Dine Brands Global, Inc. shows that management has aggressively returned capital to shareholders by retiring 21.1% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Dine Brands Global, Inc. is modeled at -16.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-22.50 per share.