DRIVEN BRANDS HOLDINGS INC.

(DRVN)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2021 2022 2023 2024
Capitalization1 5 5744 429--
Enterprise Value (EV)1 7 4327 4357 5208 399
P/E ratio 555x25,8x21,9x-
Yield ----
Capitalization / Revenue 3,80x2,29x2,06x1,86x
EV / Revenue 5,07x3,84x3,50x3,53x
EV / EBITDA 20,5x15,3x13,8x14,1x
Price to Book 3,39x2,43x2,17x1,98x
Nbr of stocks (in thousands) 167 380167 508--
Reference price (USD) 33,326,426,426,4
Announcement Date 02/16/2022---
1 USD in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 6009041 4671 9352 1482 381
EBITDA1 -205362487546594
Operating profit (EBIT)1 -143249351387420
Operating Margin -15,9%17,0%18,1%18,0%17,6%
Pre-Tax Profit (EBT)1 --34,9220261-
Net income1 7,73-4,209,63171154-
Net margin 1,29%-0,46%0,66%8,85%7,16%-
EPS2 --0,040,061,031,21-
Dividend per Share2 ------
Announcement Date 03/26/202003/10/202102/16/2022---
1 USD in Million
2 USD
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4
Net sales1 371392468480476509
EBITDA1 98,085,0119126116120
Operating profit (EBIT)1 69,550,985,593,184,886,3
Operating Margin 18,7%13,0%18,3%19,4%17,8%17,0%
Pre-Tax Profit (EBT)1 45,0-37,947,462,851,358,6
Net income1 33,1-38,834,444,641,041,4
Net margin 8,92%-9,89%7,35%9,28%8,63%8,14%
EPS2 0,19-0,230,200,280,270,26
Dividend per Share ------
Announcement Date 10/27/202102/16/202204/27/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 -1 9531 8583 0063 0913 970
Net Cash position1 ------
Leverage (Debt / EBITDA) -9,50x5,14x6,17x5,66x6,68x
Free Cash Flow1 -31,512318,0139-
ROE (Net Profit / Equities) -6,24%10,7%11,0%11,7%11,6%
Shareholders' equity1 --67,390,01 5651 313-
ROA (Net Profit / Asset) -1,33%2,80%3,33%3,78%-
Assets1 --3163445 1394 065-
Book Value Per Share2 -6,609,8210,912,213,3
Cash Flow per Share2 -0,811,720,000,00-
Capex1 -52,5161279283-
Capex / Sales -5,80%11,0%14,4%13,2%-
Announcement Date 03/26/202003/10/202102/16/2022---
1 USD in Million
2 USD
Estimates
Key data
Capitalization (USD) 4 428 898 855
Net sales (USD) 1 467 280 000
Number of employees 9 900
Sales / Employee (USD) 148 210
Free-Float 97,3%
Free-Float capitalization (USD) 4 309 653 159
Avg. Exchange 20 sessions (USD) 15 059 615
Average Daily Capital Traded 0,34%
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA