| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | 1 | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2016 | 0.23 |
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 177.18 | 103.80 | 103.10 | 184.05 |
| Receivables | 167.19 | 172.95 | 181.22 | 203.69 |
| Inventory | 83.17 | 48.89 | 52.38 | 52.09 |
| Other | 346.86 | 127.44 | 92.06 | 83.82 |
| 821.11 | 607.85 | 540.85 | 553.95 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 67.53 | 86.19 | 93.03 | 128.47 |
| ST’ Debt | 32.67 | 33.70 | 276.69 | 26.24 |
| Other | 79.39 | 48.67 | 80.88 | 52.91 |
| 427.17 | 448.78 | 725.81 | 376.73 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 484.44 | 507.42 | — | — |
—
|
| ’25 | 447.61 | 475.21 | 535.68 | 403.93 |
1,862.44
|
| ’24 | 481.99 | 518.80 | 502.34 | 249.35 |
1,752.48
|
| ’23 | 562.47 | 606.85 | 581.03 | (40.31) |
1,710.04
|
| ’22 | 468.32 | 508.62 | 516.59 | 539.65 |
2,033.19
|
| ’21 | 329.42 | 374.83 | 371.15 | 391.88 |
1,467.28
|
| ’20 | 180.11 | 167.82 | 267.76 | 288.51 |
904.20
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 57.18 | 75.72 | — | — |
—
|
| ’25 | 76.33 | 74.27 | 84.14 | 95.80 |
330.54
|
| ’24 | 60.28 | 46.94 | 101.28 | 35.45 |
243.95
|
| ’23 | 36.79 | 77.79 | 97.45 | 16.54 |
228.57
|
| ’22 | 9.04 | 66.35 | 92.26 | 29.52 |
197.18
|
| ’21 | 32.59 | 92.10 | 73.51 | 85.63 |
283.83
|
| ’20 | 5.88 | 7.67 | 52.90 | 17.53 |
83.99
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 489.94 | 46.25 | — | — |
—
|
| ’25 | 20.90 | 271.19 | 52.33 | 44.00 |
388.42
|
| ’24 | 23.48 | 40.67 | 180.60 | 0.90 |
245.65
|
| ’23 | (132.36) | (72.91) | (62.49) | (90.16) |
(357.92)
|
| ’22 | (57.55) | (13.64) | (30.95) | (111.70) |
(213.84)
|
| ’21 | 13.79 | 70.45 | 27.33 | 14.02 |
125.59
|
| ’20 | (10.29) | (1.07) | 42.69 | 0.20 |
31.53
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.33 | 0.21 | — | — |
—
|
| ’25 | 0.04 | 0.29 | 0.37 | 0.13 |
0.85
|
| ’24 | 0.03 | 0.18 | (0.09) | (1.94) |
(1.82)
|
| ’23 | 0.17 | 0.22 | (4.83) | (0.08) |
(4.53)
|
| ’22 | 0.20 | (0.34) | 0.23 | 0.16 |
0.25
|
| ’21 | (0.13) | 0.21 | 0.19 | (0.23) |
0.06
|
| ’20 | (0.02) | 0.02 | 0.02 | (0.06) |
(0.04)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | — | — | ‡‡‡‡‡ | 24.62 | 10.61 | 10.59 | 13.44 | — | — | — |
Low Price
|
| — | — | — | — | — | ‡‡‡‡‡ | 35.45 | 31.47 | 17.45 | 19.74 | — | — | — |
High Price
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11,000 | 10,600 | 10,700 | 7,100 | — | — | — |
Employees
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.18 | 0.16 | 0.16 | 0.26 | — | — | — |
Revenue/Emp
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,033.19 | 1,710.04 | 1,752.48 | 1,862.44 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 43.26% | 41.24% | 45.67% | 44.96% | — | — | — |
Gross Margin
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 68.34 | (41.15) | 25.09 | 119.23 | ‡‡‡‡‡ | — | — |
EBT
|
| — | — | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.36% | (2.41%) | 1.43% | 6.40% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 43.17 | (798.93) | (297.45) | 140.16 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 155.61 | 1,038.81 | 201.99 | 190.18 | — | — | — |
Depreciation
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.49 | 10.56 | 10.93 | 11.44 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| — | — | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 0.26 | (4.50) | (1.79) | 0.85 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.21 | 1.41 | 1.52 | 2.03 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| — | — | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.53) | (3.62) | 0.01 | 0.36 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.31) | (2.21) | 1.53 | 2.39 | — | — | — |
Free CF/Sh
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.16 | 5.60 | 3.39 | 4.71 | ‡‡‡‡ | — | — |
Book Value/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 162.76 | 161.92 | 160.32 | 162.84 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 105.62 | 0.00 | 0.00 | 17.86 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.20 | 1.34 | 1.48 | 1.30 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.70 | 2.52 | 4.76 | 3.15 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.43 | 2.95 | 2.95 | 2.40 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (32.64) | (14.11) | 21.07 | 11.51 | — | — | — |
EV/FCF
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 197.18 | 228.57 | 243.95 | 330.54 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (411.02) | (586.49) | 1.69 | 57.88 | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (213.84) | (357.92) | 245.65 | 388.42 | ‡‡‡‡‡ | — | — |
FCF
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 65.99 | 393.94 | 159.07 | (184.95) | — | — | — |
Working Cap'
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,738.27 | 2,943.49 | 2,692.59 | 2,159.47 | — | — | — |
Total Debt
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,510.37 | 2,766.31 | 2,588.79 | 2,056.37 | — | — | — |
Net Debt
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,653.57 | 906.72 | 543.77 | 767.20 | — | — | — |
Sh' Equity
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.70% | (12.87%) | (5.33%) | 2.98% | ‡‡‡‡‡ | — | — |
ROA
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.00% | 1.96% | 3.99% | 5.12% | — | — | — |
ROIC
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.62% | (62.41%) | (41.01%) | 21.38% | ‡‡‡‡‡ | — | — |
ROE
|
Driven Brands Holdings Inc. (DRVN), the powerhouse behind Meineke, Maaco, and Take 5 Oil Change, has turbocharged revenue from $493 million in 2018 to $2.3 billion by 2023—a staggering 367% surge fueled by aggressive acquisitions and a 2021 SPAC debut. Despite operational efficiencies like revenue per employee doubling to $219,000, the company hit potholes with massive goodwill impairments sparking huge losses ($745M in 2023, $292M in 2024) and a debt pile nearing $3B. Yet, the stock trades at levels analysts love, with a mean price target implying 25% upside (highs over 40%), begging the question: is this beaten-down auto services giant revving for a comeback?
Forecasts paint a brighter road ahead: a brief 2025 revenue dip to $1.9B gives way to 7-9% growth through 2027, flipping net losses to $113M+ profits and EPS to $1.37 by then. Free cash flow has swung positive ($1.57/share in 2024), signaling a shift from empire-building to cash preservation amid deleveraging efforts. Valuation looks juicy—PS at 1.1x, forward PE dropping to 12x by 2027—versus pricier peers, though insider selling and debt risks loom.
For everyday investors eyeing value in autos, DRVN’s scars from growth pains could heal into a market-share beast as U.S. car ages climb past 12 years. But execution is key—will FCF fund debt paydown and buybacks, or sputter? Dive into the full analysis for the charts, comps, and milestones to watch.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.