As of 2024-12-14, 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 16.74 USD, the upside of Driven Brands Holdings Inc is
-98.85%.
DRVN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,308.77) - (101.68) |
(172.61) |
-1131.1% |
| DCF (Growth 10y) |
(125.23) - (1,563.12) |
(210.07) |
-1354.9% |
| DCF (EBITDA 5y) |
(41.18) - (46.19) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(55.10) - (62.11) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.19 - 0.19 |
0.19 |
-98.85% |
| P/E |
0.75 - 1.11 |
0.86 |
-94.9% |
| EV/EBITDA |
10.15 - 20.29 |
14.73 |
-12.0% |
| EPV |
(0.06) - 5.22 |
2.58 |
-84.6% |
| DDM - Stable |
0.47 - 1.97 |
1.22 |
-92.7% |
| DDM - Multi |
(58.94) - (189.10) |
(89.73) |
-636.0% |
DRVN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,747.20 |
| Beta |
0.74 |
| Outstanding shares (mil) |
164.11 |
| Enterprise Value (mil) |
5,308.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.71% |
| Cost of Debt |
6.33% |
| WACC |
6.12% |