US · DRVN
Driven Brands Holdings Inc.
- Sector
- Consumer Cyclical · Auto - Dealerships
- Headquarters
- Charlotte, NC 28202
- Website
- drivenbrands.com
Price · as of 2024-12-28
$14.03
Market cap 1.81B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.01 | +64.01% |
| Intrinsic Value(DCF) | $6.42 | -54.24% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $1.36 | |||
| 2020 | $26.38 | $34.57 | $52.10 | $0.00 | $0.00 |
| 2021 | $26.07 | $36.63 | $46.99 | $0.00 | $4.05 |
| 2022 | $27.30 | $30.08 | $109.73 | $0.00 | $11.95 |
| 2023 | $14.76 | $18.26 | $5.58 | $0.00 | $0.00 |
| 2024 | $16.06 | $23.01 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Driven Brands Holdings Inc.'s (DRVN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.01
- Current price
- $14.03
- AI upside
- +64.01%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.42
-54.24% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DRVN | Driven Brands Holdings In… | $14.03 | 1.81B | +64% | -54% | — | — | -8.80 | 4.24 | 1.10 | 231.04 | — | -1.76 | 52.37% | -5.99% | -12.50% | -38.65% | -2.74% | -5.24% | 6.58 | -0.89 | 1.52 | 0.84 | 138.11 | -5982.00% | 154.00% | -8698.00% | -1.83% | 0.56 | -1.00% | 0.00% | 0.00% | 10.60% | -45.65 | -136.03 | 2.74 | 0.47 |
| ADNT | Adient plc | $24.32 | 1.92B | -36% | -53% | — | — | -5.47 | 0.87 | 0.11 | 6.79 | — | -4.27 | 6.61% | 3.02% | -1.93% | -14.41% | 12.91% | -3.07% | 1.36 | 2.14 | 1.12 | 0.77 | 3.29 | -179500.00% | -104.00% | -2635.00% | 13.27% | 0.12 | 6.00% | 0.00% | 0.00% | 9.50% | 6.78 | 14.59 | 0.20 | 1.80 |
| CAKE | The Cheesecake Factory In… | $64.78 | 3.23B | +36% | -43% | -87% | -37% | 19.77 | 6.72 | 0.78 | 21.89 | — | 15.90 | 78.33% | 4.99% | 3.96% | 33.74% | 5.74% | 4.71% | 7.93 | 17.93 | 0.59 | 0.47 | 11.50 | -406.00% | 475.00% | 4364.00% | 5.28% | 0.39 | 5.21% | 1.78% | 35.20% | 7.02% | 33.00 | 39.86 | 1.65 | 2.45 |
| CPRI | Capri Holdings Limited | $20.51 | 2.44B | +74% | -67% | — | — | -1.71 | 5.46 | 0.45 | 20.19 | — | -1.40 | 63.62% | -16.93% | -26.61% | -119.88% | -18.16% | -19.81% | 8.43 | 20.32 | 1.14 | 0.36 | 11.99 | 0.00% | 0.00% | 2750.00% | 7.61% | 0.21 | 3.70% | 0.00% | 0.00% | 22.04% | -6.58 | 32.34 | 1.11 | 1.82 |
| FUN | Six Flags Entertainment C… | $17.03 | 1.73B | -60% | -60% | — | — | -1.12 | 0.18 | 0.56 | -2.38 | -0.19 | 0.26 | 57.69% | -43.73% | -50.78% | -26.64% | -15.22% | -15.64% | 0.02 | -3.77 | 0.53 | 0.42 | -0.18 | 59130.00% | 1445.00% | -38939.00% | -8.74% | 0.54 | -1.81% | 0.00% | 0.00% | 283.36% | -1.39 | -12.39 | 0.61 | 0.57 |
| HBI | Hanesbrands Inc. | $6.47 | 2.29B | — | -68% | — | +48% | -14.03 | 4.48 | 0.46 | 16.00 | — | -0.91 | 34.87% | 6.92% | -3.29% | — | — | — | 10.80 | 2.03 | 1.75 | 0.54 | 11.12 | — | — | — | -32.16% | -0.20 | — | 11.73% | -164.50% | 13.13% | 21.87 | -10.19 | 1.51 | 1.28 |
| KAR | OPENLANE, Inc. | $28.63 | 3.04B | +30% | -70% | -100% | -41% | 20.95 | 1.71 | 1.29 | 8.88 | — | -14.51 | 46.53% | 10.19% | 6.14% | 6.70% | 6.75% | 2.35% | 0.21 | 8.36 | 1.11 | 1.06 | 0.51 | -12473.00% | 872.00% | 3075.00% | 10.41% | 0.11 | 12.77% | 1.93% | 40.40% | 11.66% | 13.41 | 10.19 | 1.37 | 1.22 |
| OSW | OneSpaWorld Holdings Limi… | $21.53 | 2.2B | +44% | +93% | -71% | -51% | 30.32 | 4.00 | 2.26 | 21.17 | — | 68.77 | 10.98% | 9.10% | 7.45% | 13.06% | 13.29% | 9.85% | 0.19 | 16.90 | 1.91 | 0.89 | 0.81 | 0.00% | 737.00% | -501.00% | 3.15% | 1.16 | 11.05% | 0.80% | 24.40% | 4.28% | 25.81 | 32.98 | 2.35 | 9.30 |
| SAH | Sonic Automotive, Inc. | $62.72 | 2.14B | -50% | -61% | -76% | -20% | 17.61 | 1.96 | 0.14 | 11.89 | — | 10.87 | 14.65% | 3.57% | 0.78% | 11.14% | 7.13% | 2.00% | 3.96 | 2.78 | 1.09 | 0.18 | 7.95 | -4466.00% | 653.00% | -56596.00% | 19.98% | 0.22 | 8.00% | 2.33% | 41.10% | 6.28% | 11.66 | 15.12 | 0.42 | 3.49 |
| SBET | SharpLink Gaming Ltd. | $6.82 | 1.02B | +2,633,040% | +17,050% | +2,587% | — | -0.32 | 0.68 | 0.39 | 0.01 | — | 0.68 | 24.75% | -130.05% | 275.77% | 122.28% | -606.29% | -12.12% | 0.00 | -14.68 | 5.23 | 3.48 | 0.30 | -6756.00% | -2605.00% | -778893.00% | -1616.18% | -46.72 | -2904.49% | 0.00% | 0.00% | 833.12% | 0.01 | 0.00 | -0.01 | -44.36 |
| VAC | Marriott Vacations Worldw… | $65.01 | 2.25B | +86% | -57% | — | +22% | 11.35 | 1.01 | 0.50 | 12.20 | — | -1.68 | 37.35% | 11.01% | 4.39% | 9.00% | 5.26% | 2.23% | 2.14 | 3.38 | 3.14 | 2.32 | 8.19 | -1067.00% | 508.00% | 2982.00% | 6.01% | 0.16 | 2.01% | 4.34% | 49.30% | 6.62% | 13.70 | 50.62 | 1.51 | 1.35 |
About Driven Brands Holdings Inc.
Driven Brands Holdings Inc., together with its subsidiaries, provides automotive services to retail and commercial customers in the United States, Canada, and internationally. The company offers various services, such as paint, collision, glass, vehicle repair, car wash, oil change, and maintenance services. It also distributes automotive parts, including radiators, air conditioning components, and exhaust products to automotive repair shops, auto parts stores, body shops, and other auto repair outlets; windshields and glass accessories through a network of distribution centers; and consumable products, such as oil filters and wiper blades, as well as provides training services to repair and maintenance, and paint and collision shops. The company sells its products and services under the Take 5 Oil Change, IMO, CARSTAR, ABRA, Fix Auto, Maaco, Meineke, Uniban, 1-800-Radiator & A/C, PH Vitres D'Autos, Spire Supply, and Automotive Training Institute names. As of December 25, 2021, it operated 4,412 company-operated, franchised, and independently-operated stores. Driven Brands Holdings Inc. was founded in 1972 and is headquartered in Charlotte, North Carolina.
- CEO
- Daniel R. Rivera
- Employees
- 10.7K
- Beta
- 1.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.42 ÷ $14.03) − 1 = -54.24% (DCF, example).