Is DRVN undervalued or overvalued?
As of 2025-03-27, the Intrinsic Value of Driven Brands Holdings Inc (DRVN) is 24.57 USD. This DRVN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 17.38 USD, the upside of Driven Brands Holdings Inc is 41.40%. This means that DRVN is undervalued by 41.40%.
The range of the Intrinsic Value is 4.14 - 419.99 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (14.07) - 17.24 | (12.52) | -172.0% |
| DCF (Growth 10y) | 4.14 - 419.99 | 24.57 | 41.4% |
| DCF (EBITDA 5y) | 14.02 - 23.32 | 17.19 | -1.1% |
| DCF (EBITDA 10y) | 30.25 - 56.27 | 39.32 | 126.2% |
| Fair Value | -9.12 - -9.12 | -9.12 | -152.49% |
| P/E | (24.92) - (37.38) | (31.15) | -279.2% |
| EV/EBITDA | 13.96 - 20.19 | 15.56 | -10.5% |
| EPV | (1.83) - 7.68 | 2.93 | -83.2% |
| DDM - Stable | (21.03) - (123.64) | (72.34) | -516.2% |
| DDM - Multi | (6.89) - (33.18) | (11.59) | -166.7% |
| Market Cap (mil) | 2,847.54 |
| Beta | 0.80 |
| Outstanding shares (mil) | 163.84 |
| Enterprise Value (mil) | 2,847.54 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.29% |
| Cost of Debt | 6.93% |
| WACC | 6.20% |