XNASDRVN
Market cap2.50bUSD
Jan 10, Last price
15.23USD
1D
-1.74%
1Q
12.32%
IPO
-46.80%
Name
Driven Brands Holdings Inc
Chart & Performance
Profile
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.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
Income | ||||||
Revenues | 2,304,029 13.32% | 2,033,194 38.57% | ||||
Cost of revenue | 1,556,662 | 1,625,133 | ||||
Unusual Expense (Income) | ||||||
NOPBT | 747,367 | 408,061 | ||||
NOPBT Margin | 32.44% | 20.07% | ||||
Operating Taxes | (102,689) | 25,167 | ||||
Tax Rate | 6.17% | |||||
NOPAT | 850,056 | 382,894 | ||||
Net income | (744,962) -1,824.93% | 43,188 348.38% | ||||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (49,956) | 340 | ||||
BB yield | 2.16% | -0.01% | ||||
Debt | ||||||
Debt current | 28,253 | 24,651 | ||||
Long-term debt | 5,590,739 | 5,068,618 | ||||
Deferred revenue | 30,507 | 30,046 | ||||
Other long-term liabilities | 148,334 | 151,334 | ||||
Net debt | 5,442,470 | 4,864,011 | ||||
Cash flow | ||||||
Cash from operating activities | 235,167 | 197,176 | ||||
CAPEX | (596,478) | (439,585) | ||||
Cash from investing activities | (451,407) | (840,280) | ||||
Cash from financing activities | 170,699 | 343,368 | ||||
FCF | 560,095 | (115,424) | ||||
Balance | ||||||
Cash | 176,522 | 227,110 | ||||
Long term investments | 2,148 | |||||
Excess cash | 61,321 | 127,598 | ||||
Stockholders' equity | (745,678) | 24,665 | ||||
Invested Capital | 6,102,826 | 5,668,270 | ||||
ROIC | 14.44% | 7.09% | ||||
ROCE | 13.56% | 6.84% | ||||
EV | ||||||
Common stock shares outstanding | 161,917 | 166,743 | ||||
Price | 14.26 -47.78% | 27.31 -17.99% | ||||
Market cap | 2,308,936 -49.30% | 4,553,751 -18.36% | ||||
EV | 7,752,050 | 9,418,393 | ||||
EBITDA | 922,663 | 555,217 | ||||
EV/EBITDA | 8.40 | 16.96 | ||||
Interest | 164,196 | 114,096 | ||||
Interest/NOPBT | 21.97% | 27.96% |