Previous Close | $26.56 |
Intrinsic Value | $0.69 |
Upside potential | -97% |
Data is not available at this time.
Dine Brands Global, Inc. operates as a franchisor in the casual dining and family restaurant segments, primarily through its well-known brands Applebee’s Neighborhood Grill & Bar and IHOP. The company generates revenue primarily through franchise royalties, advertising fees, and rental income from leased properties, leveraging a capital-light model that minimizes operational overhead. Its franchised network spans thousands of locations globally, positioning it as a key player in the mid-scale dining industry. Dine Brands benefits from strong brand recognition and a diversified geographic footprint, though it faces intense competition from both traditional casual dining chains and fast-casual entrants. The company’s focus on franchisee support and menu innovation helps maintain its market relevance. Its dual-brand strategy provides resilience against sector-specific downturns, though macroeconomic pressures on discretionary spending remain a risk.
In FY 2024, Dine Brands reported revenue of $812.3 million, with net income of $64.9 million, reflecting a net margin of approximately 8%. Diluted EPS stood at $4.47, supported by disciplined cost management. Operating cash flow was robust at $108.2 million, though capital expenditures were modest at $14.1 million, underscoring the efficiency of its franchise-driven model. The company’s asset-light structure contributes to stable cash generation.
Dine Brands demonstrates consistent earnings power, with its franchise model enabling high-margin royalty streams. The company’s capital efficiency is evident in its low capex requirements relative to cash flow, allowing for debt servicing and shareholder returns. However, elevated total debt of $1.63 billion necessitates careful liquidity management, particularly in a higher-interest-rate environment.
The company maintains $186.7 million in cash and equivalents, providing liquidity against $1.63 billion in total debt. While leverage is notable, the predictability of franchise cash flows supports debt servicing. Shareholders’ equity is pressured by high debt levels, but the model’s recurring revenue base mitigates refinancing risks. Dividend payments and share repurchases remain feasible given stable operating cash flows.
Dine Brands’ growth is tied to franchise expansion and same-store sales performance, with limited organic unit growth in mature markets. The company pays a dividend of $2.10 per share, reflecting a commitment to returning capital, though payout ratios remain sustainable. International expansion and digital initiatives offer incremental growth avenues, but macroeconomic headwinds could temper near-term progress.
The stock’s valuation reflects moderate growth expectations, with a focus on steady cash flows rather than rapid expansion. Investors likely price in stable royalty income but remain cautious about long-term debt obligations and competitive pressures. Comparable multiples suggest the market views Dine Brands as a steady, if unspectacular, performer in the restaurant sector.
Dine Brands’ dual-brand franchising model provides diversification and scalability, though reliance on franchisee health is a key dependency. Innovation in off-premise dining and loyalty programs may drive traffic, but inflation and labor costs pose challenges. The outlook remains stable, with growth contingent on franchisee profitability and disciplined capital allocation.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |