As of 2025-07-11, the Intrinsic Value of Driven Brands Holdings Inc (DRVN) is 27.49 USD. This DRVN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 18.15 USD, the upside of Driven Brands Holdings Inc is 51.50%.
The range of the Intrinsic Value is 6.11 - 457.26 USD
Based on its market price of 18.15 USD and our intrinsic valuation, Driven Brands Holdings Inc (DRVN) is undervalued by 51.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (13.20) - 21.60 | (11.54) | -163.6% |
| DCF (Growth 10y) | 6.11 - 457.26 | 27.49 | 51.5% |
| DCF (EBITDA 5y) | 5.15 - 16.88 | 10.75 | -40.8% |
| DCF (EBITDA 10y) | 19.89 - 47.19 | 32.15 | 77.1% |
| Fair Value | -8.86 - -8.86 | -8.86 | -148.84% |
| P/E | (37.05) - (42.69) | (40.69) | -324.2% |
| EV/EBITDA | 2.19 - 12.81 | 7.05 | -61.1% |
| EPV | (1.99) - 7.18 | 2.59 | -85.7% |
| DDM - Stable | (19.87) - (118.00) | (68.94) | -479.8% |
| DDM - Multi | (6.16) - (29.75) | (10.35) | -157.0% |
| Market Cap (mil) | 2,981.68 |
| Beta | 0.79 |
| Outstanding shares (mil) | 164.28 |
| Enterprise Value (mil) | 5,478.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.54% |
| Cost of Debt | 6.93% |
| WACC | 6.37% |