Driven Brands Holdings Inc.

Driven Brands Holdings Inc.

DRVNยทNASDAQ

$12.78

-5.9%
Consumer CyclicalAuto - Dealerships

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.

At a Glance

Live Snapshot
Market Cap$2.11B
EPS0.8500
P/E Ratio15.04
Earnings Date06/15/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 15.0).

Valuation inputs: P/E 15.0, earnings yield +6.6%, momentum -5.9%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +18.3%, ROIC +6.2%).

Profitability stack: net margin +7.5%, ROE +18.3%, ROIC +6.2%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +81.6%, momentum -5.9%, net margin +7.5%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

drvn

Driven Brands Holdings Inc. Market vs Earnings Trajectory

DRVN ยท NASDAQ

Loading price and EPS data...

Driven Brands Holdings Inc.

Driven Brands Holdings Inc. Fair Value Envelope

DRVN ยท NASDAQ

Our analysis suggests that DRVN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $12.78, this represents a potential HIDDEN relative to our calculated worth for Driven Brands Holdings Inc..

Intrinsic Value
Current Price: $12.78
3Y+227.0%
5Y-3541.0%
10Y+1881.0%
3Y-8.0%
5Y+106.0%
10Y+278.0%
3Y+225.0%
5Y-3438.0%
10Y+1885.0%
3Y+68.0%
5Y+294.0%
10Y+753.0%
3Y-145.0%
5Y+242.0%
10Y+549.0%
3Y-36.0%
5Y-11.0%
10Y+218.0%
Driven Brands Holdings Inc.

Driven Brands Holdings Inc. Profit Bridge

DRVN ยท NASDAQ
Revenue1.86B
Cost of Goods Sold (1.03B)
Gross Profit837.39M
Operating Expenses (606.28M)
Operating Income231.11M
Interest Expense (121.20M)
Other Income/Expense-111.88M
Pretax Income119.23M
Income Tax (-12.84M)
Net Income140.16M
Net Income
140.16M

Profitability Analysis

Gross Margin

45.0%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

12.4%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

7.5%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

-10.8%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Room for improvement: Moderate profitability with opportunities to enhance margins through better cost management or pricing strategy.

44.96%
Gross Profit Margin
-14%
3Y-6.0%
5Y-27.0%
10Y+8.0%
12.41%
Operating Profit Margin
-307%
3Y+26.0%
5Y+18.0%
10Y+5.0%
7.53%
Net Profit Margin
-160%
3Y+254.0%
5Y-1721.0%
10Y+425.0%
18.27%
Return on Equity
-138%
3Y+599.0%
5Y-4904.0%
10Y+1032.0%
3.37%
Return on Assets
-161%
3Y+407.0%
5Y-3835.0%
10Y+523.0%
6.23%
Return on Invested Capital
-334%
3Y+198.0%
5Y-588.0%
10Y+83.0%
DRVN

Driven Brands Holdings Inc. Cash Conversion Engine

DRVN ยท NASDAQ
Net Income140.16M
Depreciation & Amortization152.13M
Stock-Based Compensation32.28M
Change in Working Capital-36.71M
Others63.07M
Capital Expenditures-222.77M
Free Cash Flow107.77M

Cash Flow Quality Analysis

FCF Conversion Rate

76.9%

Moderate conversion rate. Some gap between earnings and cash flow may warrant investigation into working capital or non-cash items.

CapEx Intensity

67.4%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

+329.0%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$36.71M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Capital-intensive growth: Heavy reinvestment limits current cash available but may drive future returns. Assess whether CapEx supports compelling growth opportunities with adequate ROI.

drvn

Driven Brands Holdings Inc. Funding & Solvency Profile

DRVN ยท NASDAQ
Cash & Cash Equivalents102.94M
Net Receivables181.22M
Inventory52.38M
Other Current Assets204.32M
Total Current Assets541 M
Property, Plant & Equipment985.26M
Goodwill & Intangible Assets1.84B
Long-Term Investments4.31M
Other Non-Current Assets789.66M
Total Non-Current Assets2 B
Total Assets
4.16B

Financial Health Analysis

Current Ratio

0.75x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

4.42x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-184953000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

13% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

drvn

Driven Brands Holdings Inc. Street Expectations Map

DRVN ยท NASDAQ

Wall Street analysts project that DRVN stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 15.96, with estimates ranging from a low of 13.00 to a high of 18.00.

Lowest Target
13.00
1.72%
Consensus Target
15.96
24.88%
Highest Target
18.00
40.85%

The consensus 1-year price target stands at 15.96, with estimates ranging from a low of 13.00 to a high of 18.00.

Analyst Consensus Analysis

Upside Potential

+24.9%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

31.3% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

drvn

Driven Brands Holdings Inc. Insider Positioning

DRVN ยท NASDAQ

During the last 12 months, insiders have sold $4.11M worth of DRVN shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

46.9K

750.00K

Net Activity

-750K

-$750K

6-9 Months

Bought

0

0.00

Sold

185.0K

3.36M

Net Activity

-3.4M

-$3.36M

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
FJG

Fitzpatrick Jonathan G.

Director

185.0K sharesโ€ข2 transactions

$3.36M

2
OSL

O'Melia Scott L.

Officer: Chief Legal Officer

46.9K sharesโ€ข1 transactions

$750K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $4.11M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Insider Participation

High Selling

2 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

0.00%
Dividend Yield
3Y-
5Y-
10Y-100.0%
ย 

drvn Dividend History

DRVN
10Y CAGR +9%
Latest $0.23
Annual $0.41
5 year growth trend
Last Period: +188%