FMP

FMP

Enter

DRVN - Driven Brands Holdin...

photo-url-https://images.financialmodelingprep.com/symbol/DRVN.png

Driven Brands Holdings Inc.

DRVN

NASDAQ

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.

16.12 USD

0.08 (0.496%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

6.43B

7.88B

7.56B

7.43B

7.31B

7.58B

7.87B

8.16B

8.47B

8.79B

Revenue %

-

22.51

-4.09

-1.73

-1.64

3.76

3.76

3.76

3.76

Operating Cash Flow

2.04B

1.49B

1.14B

954M

886M

1.38B

1.43B

1.48B

1.54B

1.59B

Operating Cash Flow %

31.69

18.93

15.13

12.84

12.13

18.14

18.14

18.14

18.14

Cap Ex

-228M

-270M

-328M

-298M

-226M

-279.19M

-289.7M

-300.59M

-311.9M

-323.63M

Cap Ex %

-3.54

-3.43

-4.34

-4.01

-3.09

-3.68

-3.68

-3.68

-3.68

Free Cash Flow

1.81B

1.22B

816M

656M

660M

1.1B

1.14B

1.18B

1.22B

1.27B

Weighted Average Cost Of Capital

Price

26.64

Beta

Diluted Shares Outstanding

219M

Costof Debt

6.29

Tax Rate

After Tax Cost Of Debt

4.88

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

4.96B

Total Equity

5.83B

Total Capital

10.79B

Debt Weighting

45.95

Equity Weighting

54.05

Wacc

8.87

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

6.43B

7.88B

7.56B

7.43B

7.31B

7.58B

7.87B

8.16B

8.47B

8.79B

Operating Cash Flow

2.04B

1.49B

1.14B

954M

886M

1.38B

1.43B

1.48B

1.54B

1.59B

Cap Ex

-228M

-270M

-328M

-298M

-226M

-279.19M

-289.7M

-300.59M

-311.9M

-323.63M

Free Cash Flow

1.81B

1.22B

816M

656M

660M

1.1B

1.14B

1.18B

1.22B

1.27B

Wacc

8.87

8.87

8.87

8.87

8.87

Pv Lfcf

1.01B

959.83M

914.77M

871.84M

830.91M

Sum Pv Lfcf

4.58B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.87

Free Cash Flow T1

1.28B

Terminal Value

16.31B

Present Terminal Value

10.66B

Intrinsic Value

Enterprise Value

15.25B

Net Debt

4.29B

Equity Value

10.96B

Diluted Shares Outstanding

219M

Equity Value Per Share

50.05

Projected DCF

50.05 0.468%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep