DRVN
Driven Brands Holdings Inc
Price:  
17.20 
USD
Volume:  
726,457.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRVN Intrinsic Value

-98.88 %
Upside

As of 2024-12-13, the Intrinsic Value of Driven Brands Holdings Inc (DRVN) is 0.19 USD. This DRVN valuation is based on the model Peter Lynch Fair Value. With the current market price of 17.20 USD, the upside of Driven Brands Holdings Inc is -98.88%.

17.20 USD
Stock Price
0.19 USD
Intrinsic Value
Intrinsic Value Details

DRVN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1,308.77) - (101.68) (172.61) -1103.6%
DCF (Growth 10y) (125.23) - (1,563.12) (210.07) -1321.4%
DCF (EBITDA 5y) (41.15) - (46.43) (1,234.50) -123450.0%
DCF (EBITDA 10y) (55.08) - (62.31) (1,234.50) -123450.0%
Fair Value 0.19 - 0.19 0.19 -98.88%
P/E 0.75 - 1.11 0.88 -94.9%
EV/EBITDA 10.09 - 20.89 14.88 -13.5%
EPV (0.06) - 5.22 2.58 -85.0%
DDM - Stable 0.47 - 1.97 1.22 -92.9%
DDM - Multi (58.94) - (189.10) (89.73) -621.7%

DRVN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,822.69
Beta 0.74
Outstanding shares (mil) 164.11
Enterprise Value (mil) 5,383.95
Market risk premium 4.60%
Cost of Equity 7.71%
Cost of Debt 6.33%
WACC 6.12%