Driven Brands Holdings Inc. (DRVN) intrinsic value & 10-year financials
Driven Brands Holdings Inc. (DRVN) has a Graham intrinsic value of $28.23 per share. At $11.92 on Oct 17, 2026, the stock trades 58% below that value. Over the last 8 fiscal years revenue grew 20.8% a year to $1.9B, with an average return on invested capital of 1.4%.
- Graham intrinsic value
- $28.23
- Share price (Oct 17, 2026)
- $11.92
- Price vs Graham value
- 58% below
- Market cap
- $2.0B
- Revenue (FY2025)
- $1.9B
- Revenue growth (8-yr CAGR)
- 20.8%
- ROIC (10-yr avg)
- 1.4%
- Free cash flow (FY2025)
- $107.8M
DRVN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.9B | $140.2M | $0.85 | $107.8M | 12.4% | 6.7% |
| FY2024 | $2.3B | -$292.5M | -$1.82 | -$47.1M | -6.0% | -3.0% |
| FY2023 | $2.3B | -$745.0M | -$4.53 | -$361.3M | -29.8% | -11.6% |
| FY2022 | $2.0B | $43.2M | $0.25 | -$239.0M | 9.8% | 2.6% |
| FY2021 | $1.5B | $9.6M | $0.06 | $123.1M | 12.1% | 2.1% |
| FY2020 | $904.2M | -$4.2M | -$0.04 | $31.5M | 10.5% | 1.2% |
| FY2019 | $600.3M | $7.7M | $0.09 | $13.1M | 11.7% | 11.8% |
| FY2018 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Driven Brands Holdings Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Driven Brands Holdings Inc. has historically struggled to out-earn its cost of capital, averaging just -0.3% ROIC.
Driven Brands Holdings Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Driven Brands Holdings Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $28.23 per share.