Previous Close | $18.07 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Driven Brands Holdings Inc. operates as a leading automotive services company, specializing in franchised and company-owned car washes, maintenance, and repair services. The company generates revenue through a mix of franchise fees, royalties, and direct service sales, leveraging a scalable platform across North America. Its diversified portfolio includes well-known brands like Take 5 Oil Change, Meineke, and Maaco, positioning it as a consolidator in the fragmented automotive aftermarket industry. Driven Brands benefits from recurring revenue streams driven by essential vehicle maintenance needs, which are less sensitive to economic cycles compared to discretionary automotive spending. The company’s vertically integrated model allows it to capture value across multiple service categories while maintaining strong brand recognition and customer loyalty. Its strategic focus on franchising enables capital-efficient expansion, while company-operated locations provide higher-margin revenue streams and operational control. Driven Brands competes in a highly competitive but growing market, with a focus on convenience, affordability, and consistency, differentiating itself through technology integration and customer experience enhancements.
Driven Brands reported revenue of $2.34 billion for FY 2024, reflecting its broad service offerings and expansive network. However, the company posted a net loss of $292.5 million, with diluted EPS of -$1.82, indicating significant profitability challenges. Operating cash flow stood at $241.4 million, while capital expenditures were $288.5 million, suggesting heavy reinvestment in growth and infrastructure. The negative net income raises questions about cost management and operational efficiency.
The company’s earnings power is constrained by its net loss, though its operating cash flow remains positive, highlighting underlying cash generation from core operations. Capital expenditures nearly matched operating cash flow, indicating aggressive reinvestment but limited free cash flow. The high level of capital spending suggests Driven Brands is prioritizing expansion and modernization, which could enhance long-term earnings potential if executed effectively.
Driven Brands holds $170 million in cash and equivalents, against total debt of $4 billion, reflecting a leveraged balance sheet. The significant debt load may constrain financial flexibility, particularly in a rising interest rate environment. The company’s ability to service this debt will depend on improving profitability and sustaining cash flow generation, making financial health a critical area for monitoring.
Growth appears focused on expanding its franchise network and company-owned locations, supported by substantial capital expenditures. The company does not currently pay dividends, reinvesting all cash flows into operations and expansion. Future growth will likely hinge on market penetration, operational efficiency, and potential acquisitions in the fragmented automotive services sector.
The market’s valuation of Driven Brands will likely reflect its growth potential versus its current profitability challenges. Investors may weigh its scalable franchise model and recurring revenue streams against its high leverage and net losses. The absence of dividends suggests the company is prioritizing growth over shareholder returns in the near term.
Driven Brands’ strategic advantages include its diversified service portfolio, strong brand recognition, and capital-light franchising model. However, its outlook depends on improving profitability, managing debt, and executing growth initiatives effectively. The company’s ability to navigate economic cycles and competitive pressures will be key to long-term success.
10-K filing, CIK 0001804745
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |