EN DE

Driven Brands Holdings (DRVN) Fair Value & Analysis

Consumer Cyclical · US · Market cap $2.6B

DB Driven Brands Holdings logo Driven Brands Holdings DRVN · US
Price$13.33
Fair Value$10.88
Upside-18.4%
Quality51/100
Watch Driven Brands Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.7% net margin
High debt · generates free cash flow
Mixed vs. peers (6/14)
Moderate moat 56/100
Evidence: High Range $5.78 – $18.06 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 28 days ago

Share price −10.1% over the past month.

A solid business, but screening 18% overvalued on our models.

What matters now

  • The model range is unusually wide ($5.78 to $18.06). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$34.42 $10.30 Fair Value $10.88 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range $10.30 – $34.42 · fair‑value band $5.78 – $18.06 · the $13.33 price screens above the $10.88 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Driven Brands Holdings (DRVN) currently trades at $13.33, while our model-based Fair Value estimate is $10.88, implying the stock looks roughly 18.4% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Driven Brands Holdings generated revenue of $1.9B at a net margin of 7.5%. Revenue grew 4.1% year over year. It earns a return on equity of 20.2%. Net debt stands at $2.6B. Fundamentals as of Jul 12, 2026

Our scenario range runs from $5.78 (bear case) to $18.06 (bull case); at $13.33, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 32% below its 52-week high and 36% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -14% fair-value upside, at -18%, DRVN screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $3.19 $12.88 80
Residual Income $5.23 $6.36 $13.37 76
Rev-Margin DCF $0.3800 $9.81 $22.21 74
All 26 models by family
DCF Models
FCF DCF $4.03 $15.40 38
Owner Earnings $6.10 31
5Y Revenue Exit $0.3800 $10.20 $23.85 39
5Y EBITDA Exit $5.96 $21.89 $42.41 41
5Y P/E Exit $0.2100 $9.84 $21.06 38
10Y Revenue Exit $7.73 $21.97 36
10Y EBITDA Exit $2.90 $16.19 $37.39 37
10Y P/E Exit $7.47 $19.65 35
Earnings-Based
Graham-Dodd $5.78 $28.33 $39.05 54
Lynch FV $7.61 $10.88 $14.14 50
PEG = 1.0 $7.61 $10.88 $14.14 46
EPV $0.6700 $2.48 $4.04 59
Dividend Discount
Gordon GGM $22.88 $45.59 $69.04 70
DDM Multi-Stage $22.88 $39.40 $48.12 61
Multiples
P/E Multiple $13.38 $17.84 $22.30 63
P/S Multiple $10.83 $14.44 $18.06 58
P/B Multiple $10.83 $14.44 $18.06 55
EV/EBIT $7.07 $13.03 $18.98 53
EV/EBITDA $11.86 $19.41 $26.96 54
EV/Revenue $1.96 $7.42 $12.89 43
Asset-Based
NCAV (Graham) $2.33 $3.12 $4.65 50
Growth DCF
Growth DCF $3.19 $12.88 80
Rev-Margin DCF $0.3800 $9.81 $22.21 74
Economic Profit
Residual Income $5.23 $6.36 $13.37 76
ROIC Compounder $0.6700 $2.48 $4.04 72
Growth Earnings
Growth-Adj P/E $11.76 $16.80 $21.83 68

Widest divergence: Dividend Discount ($39.40) versus Economic Profit ($2.48). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.9B
Revenue growth (YoY) +8.2%
Net margin 9.7%
Return on equity 19.8%
Free cash flow $108M FY2025
P/E ratio 18.0
More key figures
Operating margin 13.9%
EPS (TTM) $0.8600
EPS growth (YoY) +444%
Net debt $2.6B FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 46 · Market factors (momentum, volatility) 29

Profitability 41
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 7
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 37
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 74
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Driven Brands Holdings Inc., together with its subsidiaries, provides automotive services to retail and commercial customers in the United States and Canada. The company operates through Take 5, Franchise Brands, and Auto Glass Now segments.

Full company description

Driven Brands Holdings Inc., together with its subsidiaries, provides automotive services to retail and commercial customers in the United States and Canada. The company operates through Take 5, Franchise Brands, and Auto Glass Now segments. It offers various services, such as paint, collision, glass, repair, and oil change; maintenance services including differential fluid exchanges, coolant services and air and cabin filters; and auto glass and windshield replacement, repair, and calibration services. The company 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. In addition, it provides training services to repair and maintenance, and paint and collision shops. It sells its products and services under the ABRA, CARSTAR, MAACO, Meineke Car Care Centers, PH Vitres D'Auto, Take 5 Oil Change, Auto Glass Now, Fix Auto, and 1-800-Radiator & A/C, Uniban, and Automotive Training Institute brand names. The company was founded in 1972 and is headquartered in Charlotte, North Carolina.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Driven Brands Holdings reported revenue of $1.9B in FY2025 versus $1.5B in FY2021, a compound +6.1%/yr. Reported net income was $140M in FY2025, compounding +95.3%/yr from FY2021.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$1.9B
Latest YoY
−20.4%
Avg. growth/yr (3Y)
−2.9%
Avg. growth/yr (5Y)
+15.5%
Avg. growth/yr (7Y)
+20.9%
Revenue +6.1%/yr
FY21 $1.5B
FY22 $2.0B
FY23 $2.3B
FY24 $2.3B
FY25 $1.9B
Net income +95.3%/yr
FY21 $9.6M
FY22 $43.2M
FY23 −$745M
FY24 −$292M
FY25 $140M

DRVN screens 18% overvalued. Compare with Carvana Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Driven Brands Holdings Fair Value". https://www.fairvalue-calculator.com/stock/DRVN

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Auto & Truck Dealerships · 102 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 51 · Above median
Fair Value upside −18% · Below median
Return on equity (TTM) 20% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 8% · Above median
Debt / equity 2.45× · Higher than 75% of peers

Valuation Multiples vs Auto & Truck Dealerships median · lower = cheaper

P/E (TTM) 18.0× · Pricier than median
P/B 3.33× · Pricier than 75% of peers
P/S (TTM) 1.35× · Pricier than 75% of peers
P/FCF 23.7× · Pricier than 75% of peers
EV/EBITDA 12.2× · Pricier than 75% of peers
PEG 1.05× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 9 · sector 21
FUTURE 41 · sector 9
PAST 79 · sector 20
HEALTH 0 · sector 89
DIVIDEND 0 · sector 49

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto & Truck Dealerships stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Carvana Co CVNA $70.38 $24.58 -65%
Penske Automotive Group PAG $202.66 $241.86 +19%
Hotai Motor Co 2207 476.50 TWD 576.75 TWD +21%
CarMax, Inc KMX $58.47 $29.62 -49%
Lithia Motors, Inc LAD $339.16 $610.95 +80%
AutoNation, Inc AN $205.72 $329.77 +60%
Rush Enterprises, Inc RUSHA $76.89 $66.27 -14%
Valvoline Inc VVV $38.64 $24.57 -36%
OPENLANE, Inc OPLN $39.46 $33.81 -14%
Eagers Automotive Limited APE A$20.83 A$17.66 -15%

Compare Driven Brands Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Driven Brands Holdings (DRVN) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of $10.88 versus a price of $13.33, about −18% (overvalued).
What is the fair value of DRVN?
Our model-based fair value for Driven Brands Holdings is $10.88 (as of Jul 12, 2026), built from audited fundamentals. The current price is $13.33.
What is the quality score of DRVN?
Driven Brands Holdings has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Driven Brands Holdings (DRVN)?
Driven Brands Holdings reported trailing-twelve-month revenue of about $1.9B (latest available figure, as of Jul 12, 2026).
What is the net profit margin of DRVN?
The net profit margin of Driven Brands Holdings is about 7.5%, meaning it keeps roughly 7.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Driven Brands Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.