Driven Brands
DRVN
11.69
-0.07
-0.60%
Driven Brands
US · DRVN
#2816 by market cap
Listed 2021
11.69
-0.07
-0.60%
Live - 5344 symbols - heartbeat 71s ago
· 2026-10-08 04:07
Pre-market
11.62
-0.58%
After-hours
11.69
0.00%
Overnight
11.69
0.00%
- Market cap
- 1.93B
- P/E (TTM)i
- 11.69
- P/Bi
- 2.31
- EPSi
- 0.85
- Div yieldi
- 0.00%
- 52W posi
- 25%
Reader sentiment
Are you bullish or bearish on DRVN?
Anonymous reader poll. Unscientific, not investment advice.
✦ Quant Financial Health how this is computed
Weak
- Altman Z-Score is 0.62, below the 1.8 "distress zone" threshold.
- Most reliable for industrial/manufacturing companies; less meaningful for banks, insurers and other financials.
Revenue annual, last 8 years
Latest year +6.27% YoY
Margins
- Gross margin
- 50.80%
- Operating margin
- 13.92%
- Net margin
- 7.47%
Key ratios & quality
- Enterprise valuei
- 3.99B
- PEG ratioi
- 0.24
- Altman Z-Scorei
- 0.62
PEG uses trailing P/E against the 3-year net income growth rate (48.05%/yr) since forward earnings estimates aren't available here, so this is not a "forward PEG." Altman Z-Score below ~1.8 suggests financial distress risk, above ~3.0 suggests low risk; the model is most reliable for industrial/manufacturing companies and less meaningful for banks and other financial firms.
Income statement
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 492.72M | 600.27M | 904.20M | 1.47B | 2.03B | 1.71B | 1.75B | 1.86B |
| Gross profit | 280.82M | 323.59M | 463.86M | 725.01M | 967.51M | 808.52M | 903.80M | 946.16M |
| Selling & admin expenses | 200.76M | 212.03M | 280.27M | 367.03M | 489.65M | 492.95M | 568.45M | 605.07M |
| Research & development | -- | -- | -- | -- | -- | -- | -- | -- |
| Operating profit | 58.17M | 81.62M | 118.55M | 242.71M | 330.71M | 239.00M | 256.36M | 259.24M |
| Pretax profit | 9.87M | 12.58M | 7.16M | 34.89M | 68.34M | -41.15M | 25.09M | 119.23M |
| Tax | 2.81M | 4.83M | 11.37M | 25.36M | 25.17M | 5.64M | 24.55M | -12.84M |
| Net profit | 7.06M | 7.75M | -4.22M | 9.54M | 43.17M | -798.93M | -297.45M | 140.16M |
| Basic EPS | 0 | 0 | 0 | 0 | 0 | -5 | -2 | 1 |
| Diluted EPS | 0.04 | 0.05 | -0.02 | 0.06 | 0.25 | -4.94 | -1.86 | 0.85 |
| Line item | 2025-03 | 2025-06 | 2025-09 | 2025-12 | 2026-03 | 2026-06 |
|---|---|---|---|---|---|---|
| Revenue | 447.61M | 475.21M | 535.68M | 259.60M | 484.44M | 507.42M |
| Gross profit | 225.05M | 243.74M | 269.83M | 130.37M | 249.42M | 255.01M |
| Selling & admin expenses | 149.98M | 177.56M | 173.06M | 53.47M | 160.65M | 159.80M |
| Research & development | -- | -- | -- | -- | -- | -- |
| Operating profit | 54.76M | 47.05M | 61.94M | 97.92M | 67.44M | 73.05M |
| Pretax profit | 18.96M | 24.56M | 39.20M | 36.56M | 33.24M | 51.05M |
| Tax | 5.45M | 8.13M | -21.66M | -5.36M | 9.41M | 13.77M |
| Net profit | 9.93M | 54.04M | 60.86M | 26.23M | 54.83M | 34.25M |
| Basic EPS | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted EPS | 0.06 | 0.33 | 0.37 | 0.13 | 0.33 | 0.21 |
Balance sheet
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total current assets | 120.19M | 185.32M | 373.68M | 768.93M | 571.41M | 821.11M | 607.85M | 540.85M |
| Cash & ST investments | 37.53M | 34.94M | 172.61M | 523.41M | 227.11M | 176.52M | 103.44M | 102.94M |
| Inventory | 8.49M | 26.15M | 43.04M | 46.99M | 72.04M | 83.17M | 48.89M | 52.38M |
| Total assets | 1.31B | 1.88B | 4.66B | 5.86B | 6.50B | 5.91B | 5.25B | 4.16B |
| Total current liabilities | 90.54M | 158.83M | 305.45M | 477.78M | 505.42M | 427.17M | 448.78M | 725.81M |
| Short-term debt | 7.30M | 13.05M | 22.99M | 26.04M | 32.99M | 32.67M | 33.70M | 276.69M |
| Long-term debt | 693.93M | 1.30B | 2.10B | 2.36B | 2.71B | 2.91B | 2.66B | 1.88B |
| Total liabilities | 869,232,000.00 | 1,586,362,000.00 | 3,548,790,000.00 | 4,212,127,000.00 | 4,846,329,000.00 | 5,004,081,000.00 | 4,708,025,000.00 | 3,392,718,000.00 |
| Total equity | 437.69M | 289.88M | 1.11B | 1.65B | 1.65B | 906.72M | 543.77M | 767.20M |
| Retained earnings | -- | -- | 31.98M | 41.61M | 84.80M | -710.09M | -1.09B | -953.21M |
| Line item | 2025-03 | 2025-06 | 2025-09 | 2025-12 | 2026-03 | 2026-06 |
|---|---|---|---|---|---|---|
| Total current assets | 671.38M | 736.66M | 585.13M | 540.85M | 501.36M | 553.95M |
| Cash & ST investments | 152.04M | 166.13M | 162.03M | 102.94M | 133.41M | 183.95M |
| Inventory | 63.83M | 67.17M | 65.20M | 52.38M | 49.47M | 52.09M |
| Total assets | 5.30B | 4.28B | 4.15B | 4.16B | 3.46B | 3.54B |
| Total current liabilities | 457.31M | 661.08M | 648.15M | 725.81M | 362.31M | 376.73M |
| Short-term debt | 32.23M | 282.19M | 277.77M | 276.69M | 25.36M | 26.24M |
| Long-term debt | 2.62B | 2.09B | 1.94B | 1.88B | 1.66B | 1.66B |
| Total liabilities | 4,658,408,000.00 | 3,540,119,000.00 | 3,359,440,000.00 | 3,392,718,000.00 | 2,660,359,000.00 | 2,705,949,000.00 |
| Total equity | 643.24M | 743.40M | 793.49M | 767.20M | 796.70M | 833.29M |
| Retained earnings | -997.08M | -949.51M | -888.65M | -953.21M | -898.38M | -864.13M |
Cash flow
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.75M | 41.37M | 83.99M | 283.83M | 197.18M | 228.57M | 243.95M | 330.54M |
| Depreciation & amortization | 19.85M | 24.22M | 62.11M | 112.78M | 147.16M | 177.53M | 192.23M | 152.13M |
| Free cash flow | 16.60M | 13.14M | 31.53M | 123.07M | -239.03M | -367.91M | -44.68M | 107.77M |
| Dividends paid | -52.99M | -163.00M | -- | -- | -- | -- | -- | -- |
| Stock buybacks / issuance | 0 | 0 | 2.61M | 717.69M | 0 | -49.96M | 0 | 0 |
| Ending cash balance | 52.67M | 58.03M | 207.81M | 562.79M | 260.77M | 195.11M | 181.10M | 185.05M |
| Line item | 2025-03 | 2025-06 | 2025-09 | 2025-12 | 2026-03 | 2026-06 |
|---|---|---|---|---|---|---|
| Operating cash flow | 76.33M | 74.27M | 84.14M | 95.80M | 57.18M | 75.72M |
| Depreciation & amortization | 37.63M | 39.29M | 43.39M | 31.83M | 26.52M | 27.61M |
| Free cash flow | 8.57M | 17.39M | 41.40M | 40.41M | 23.06M | 28.91M |
| Dividends paid | -- | -- | -- | -- | -- | -- |
| Stock buybacks / issuance | -- | -- | -- | -- | -- | -- |
| Ending cash balance | 163.81M | 172.85M | 203.72M | 185.05M | 179.95M | 234.89M |
Returns & efficiency
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| ROE %i | 1.61 | 2.13 | -0.60 | 0.69 | 2.56 | -57.00 | -37.95 | 20.24 |
| ROA %i | 0.54 | 0.49 | -0.13 | 0.18 | 0.68 | -11.75 | -5.14 | 2.95 |
| ROIC %i | 3.25 | 3.12 | 2.32 | 1.44 | 2.17 | -10.88 | -2.91 | 5.85 |
| 5-year avg ROE %i | -- | -- | -- | -- | 1.28 | -11.53 | -20.17 | -15.80 |
| EBIT margin %i | 10.48 | 11.57 | 11.37 | 7.55 | 8.97 | -29.66 | -6.87 | 12.91 |
| FCF / sales %i | 3.37 | 2.19 | 3.49 | 8.39 | -- | -- | -- | 5.79 |
| Current ratioi | 1.33 | 1.17 | 1.22 | 1.61 | 1.13 | 1.92 | 1.35 | 0.75 |
| Quick ratioi | 0.89 | 0.72 | 0.85 | 1.36 | 0.84 | 0.80 | 0.62 | 0.39 |
| Debt / assetsi | 53.66 | 70.09 | 63.22 | 56.58 | 60.24 | 72.34 | 59.64 | 63.97 |
| LT debt / equityi | 158.55 | 451.40 | 264.46 | 199.98 | 234.90 | 468.32 | 569.86 | 310.78 |
| Interest coveragei | 1.24 | 1.22 | 1.07 | 1.46 | 1.60 | -4.16 | -1.02 | 1.98 |
| Revenue CAGR (3Y) %i | -- | -- | -- | 43.87 | 50.18 | 23.67 | 6.10 | -2.88 |
| Net income CAGR (3Y) %i | -- | -- | -- | 10.90 | 77.44 | -- | -- | 48.05 |
| FCF CAGR (3Y) %i | -- | -- | -- | 95.01 | -- | -- | -- | -- |
| Line item | 2025-03 | 2025-06 | 2025-09 | 2025-12 | 2026-03 | 2026-06 |
|---|---|---|---|---|---|---|
| ROE %i | -36.91 | -31.85 | -21.94 | 20.24 | 25.56 | 20.83 |
| ROA %i | -5.11 | -5.31 | -3.89 | 2.95 | 4.20 | 4.20 |
| ROIC %i | -3.32 | -3.10 | -2.22 | 5.85 | 7.33 | 6.66 |
| 5-year avg ROE %i | -- | -- | -- | -- | -- | -- |
| EBIT margin %i | -6.88 | -8.42 | -7.72 | 12.91 | 12.74 | 13.36 |
| FCF / sales %i | 0.04 | 1.23 | 1.28 | 5.79 | 6.44 | 6.93 |
| Current ratioi | 1.47 | 1.11 | 0.90 | 0.75 | 1.38 | 1.47 |
| Quick ratioi | 0.80 | 0.75 | 0.57 | 0.39 | 0.92 | 1.03 |
| Debt / assetsi | 59.50 | 67.76 | 66.35 | 63.97 | 63.73 | 62.74 |
| LT debt / equityi | 485.39 | 352.45 | 312.26 | 310.78 | 273.35 | 263.32 |
| Interest coveragei | -1.09 | -1.36 | -1.46 | 1.98 | 2.23 | 2.63 |
| Revenue CAGR (3Y) %i | -- | -- | -- | -- | -- | -- |
| Net income CAGR (3Y) %i | -- | -- | -- | -- | -- | -- |
| FCF CAGR (3Y) %i | -- | -- | -- | -- | -- | -- |
✦ Quant Revenue Concentration how this is computed
Lead segment, long tail
- Take 5 is the largest reported line at 65.99% of revenue, across 4 reported segments.
- Auto Glass Now follows at 14.37%, so the top line still matters most but isn’t the whole story.
Revenue breakdown most recent period
Business
Take 565.99%
Auto Glass Now14.37%
Franchise brands13.72%
Corporate and Other Revenue5.93%
Quote time 2026-10-08 04:07:28 · For reference only, not investment advice and not tailored to your situation.