DRVN
Driven Brands Holdings Inc.
$15.29
+0.47 (+3.17%)
At close · Jul 9
Market Cap
$2.56B
Shares
164,955,964
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.86B
+6.3%
FY2025
Net Income
$132.07M
+145.2%
FY2025
Operating Margin
12.41%
+1pp
FY2025
Diluted EPS
$0.85
+145.7%
FY2025
Operating Cash Flow
$330.54M
+35.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|---|
| $1.95B – $2.05B | $1.9B | $1.86B | $1.75B | $1.71B | $2.03B | $1.47B | $904.2M | $600.27M | |
| — | $503.45M | $496.3M | $464.99M | $389.57M | $401.66M | $292.26M | $218.28M | $142.25M | |
| — | — | $19M | $23M | $25M | $27M | $19M | $18M | $11M | |
| — | $82.88M | $81.86M | $78.99M | $76.58M | $147.16M | $112.78M | $62.11M | $24.22M | |
| — | $1.66B | $1.63B | $1.55B | $1.59B | $1.83B | $1.29B | $809.47M | $530.25M | |
| — | $243.79M | $231.11M | $199.82M | $115.18M | $199.6M | $177.07M | $94.73M | $70.02M | |
| — | — | 12.41% | 11.4% | 6.74% | 9.82% | 12.07% | 10.48% | 11.66% | |
| — | $326.67M | $312.97M | $278.81M | $191.76M | $346.76M | $289.84M | $156.84M | $94.24M | |
| — | $108.39M | $121.2M | $156.99M | $164.2M | $114.1M | $75.91M | $95.65M | $56.85M | |
| — | -$110.29M | -$111.88M | -$174.73M | -$156.32M | -$131.26M | -$142.17M | -$87.57M | -$57.44M | |
| — | $133.51M | $119.23M | $25.09M | -$41.15M | — | — | — | — | |
| — | -$8.89M | -$12.84M | $24.55M | $5.64M | $25.17M | $25.36M | $11.37M | $4.83M | |
| — | $185.07M | $132.07M | -$292.5M | -$744.96M | $43.19M | $9.63M | -$4.2M | $7.73M | |
| — | — | 7.09% | -16.69% | -43.56% | 2.12% | 0.66% | -0.46% | 1.29% | |
| — | — | — | $0 | $0 | -$15K | -$96K | -$17K | $19K | |
| — | — | $131.07M | $536K | -$46.78M | $42.27M | $9.43M | -$4.2M | $7.73M | |
| — | $192M | $194.58M | -$333.64M | -$775.05M | -$14.22M | -$11.92M | $8.7M | $12.46M | |
| USD/shares | — | — | $0.85 | -$1.86 | -$4.94 | $0.26 | $0.06 | -$0.04 | $0.09 |
| USD/shares | $1.15 – $1.25* | — | $0.85 | -$1.86 | -$4.94 | $0.25 | $0.06 | -$0.04 | $0.09 |
| shares | — | — | 162.84M | 160.32M | 161.92M | 162.76M | 160.68M | 104.32M | 88.99M |
| shares | — | — | 163.85M | 161.21M | 161.92M | 166.74M | 164.64M | 104.32M | 88.99M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2019–FY2025: $93M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
2.16×
Auto & Truck Dealerships median 0.79×
EV/EBIT
16.86×
Auto & Truck Dealerships median 15.37×
P/E (TTM)
13.84×
Auto & Truck Dealerships median 17.78×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 |
|---|---|---|---|---|---|---|---|
| Take 5 Segment | $1,215,415,000 | $1,070,145,000 | $923,395,000 | — | — | — | — |
| Franchise Brands Segment | $285,005,000 | $295,336,000 | $350,527,000 | — | — | — | — |
| Auto Glass Now Segment | $257,754,000 | $237,528,000 | $254,568,000 | — | — | — | — |
| Car Wash Segment | — | $587,237,000 | $597,744,000 | $592,720,000 | $487,435,000 | $149,679,000 | — |
| Maintenance Segment | — | $1,104,144,000 | $960,400,000 | $799,862,000 | $577,076,000 | $416,857,000 | $356,182,000 |
| Paint Collision and Glass Segment | — | $424,630,000 | $500,374,000 | $410,664,000 | $204,201,000 | $165,493,000 | $132,839,000 |
| Platform Services Segment | — | $207,515,000 | $216,004,000 | $196,373,000 | $161,774,000 | $139,388,000 | $61,307,000 |
By Geography (USD)
| Component | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 |
|---|---|---|---|---|---|---|---|
| United States | $1,797,542,000 | $1,643,888,000 | $1,575,594,000 | $1,690,128,000 | $1,137,226,000 | $721,448,000 | $552,592,000 |
| Canada | $64,896,000 | $108,588,000 | $134,446,000 | $140,972,000 | $122,179,000 | $115,559,000 | $47,681,000 |
| Non Us | — | — | — | $202,094,000 | $207,875,000 | $67,193,000 | $0 |
By Product & Service (USD)
| Component | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 |
|---|---|---|---|---|---|---|---|
| Company Operated Store Sales | $1,294,958,000 | $1,178,783,000 | $1,140,141,000 | $1,324,408,000 | $843,646,000 | $489,267,000 | $329,110,000 |
| Supply and Other | $268,874,000 | $281,990,000 | $280,464,000 | $254,145,000 | $199,376,000 | $170,942,000 | $93,723,000 |
| Franchise and Royalty | $190,085,000 | $188,634,000 | $190,367,000 | $171,734,000 | $144,413,000 | $117,126,000 | $111,170,000 |
| Advertising | $108,521,000 | $103,069,000 | $99,068,000 | $87,750,000 | $75,599,000 | $59,672,000 | $66,270,000 |
| Independently Operated Store Sales | — | $0 | $0 | $195,157,000 | $204,246,000 | $67,193,000 | $0 |