Driven Brands Holdings Inc.

DRVN

DRVNDriven Brands Holdings Inc. US flag

NASDAQ Global Select

11.92

USD

-0.04

- -

1.97BMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	2.13	-0.6	0.7	2.62	-62.44	-41.03	21.38
Return on Assets (%)	- -	0.49	-0.13	0.18	0.7	-12.87	-5.33	2.98
Return on Capital (%)	- -	3.11	-2.14	0.68	2.19	- -	-6.64	- -
Return on Invested Capital (%)	- -	3.69	-2.48	1.47	3.95	- -	0.13	- -
Gross Margin (%)	56.99	53.91	51.3	49.41	47.59	47.28	51.57	50.8
EBITDA Margin (%)	15.83	17.63	19.98	24.23	23.5	24.36	25.6	22.09
Operating Margin (%)	11.81	13.6	13.11	16.54	16.27	13.98	14.63	13.92
Incremental Operating Margin (%)	- -	21.8	12.15	22.05	15.55	28.38	40.91	2.62
Pretax Margin (%)	2	2.1	0.79	2.38	3.36	-2.41	1.43	6.4
Profit Margin (%)	1.43	1.29	-0.46	0.66	2.12	-46.72	-16.97	7.53
Net Income to Common Margin (%)	1.43	1.29	-0.46	0.66	2.12	-46.72	-16.97	7.53
Effective Tax Rate (%)	28.43	38.39	158.92	72.67	36.83	- -	97.82	- -
Dvd Payout Ratio (%)	750.31	2,098.08	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-42.55	-0.6	0.7	2.62	-62.44	-41.03	21.38

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	701	1,315	2,943	3,314	3,916	4,276	3,132	2,661
ST Debt	7	13	23	26	33	33	34	277
LT Debt	694	1,302	2,920	3,288	3,883	4,243	3,099	2,384
Total Debt/EBITDA	8.99	12.42	16.29	9.32	8.19	10.27	6.98	6.47
Net Debt/EBITDA	8.51	12.09	10.81	5.23	5.25	6.64	5.77	5
Total Debt/EBIT	12.06	16.11	24.83	13.65	11.84	17.89	12.22	10.26
Net Debt/EBIT	11.41	15.68	16.47	7.66	7.59	11.58	10.1	7.93
EBITDA to Interest Expense	1.87	1.86	1.89	4.68	4.19	2.6	2.86	3.39
EBITDA-CapEx/Interest Expense	1.34	1.37	1.89	4.68	4.19	2.6	2.86	3.39
EBIT to Interest Expense	1.39	1.44	1.24	3.2	2.9	1.49	1.63	2.14
Interest Expense	42	57	96	76	114	160	157	121
Common Equity/Total Assets	33.49	15.37	23.72	28.07	25.43	15.33	10.35	18.44
Long-Term Debt/Equity (%)	158.55	449.12	263.95	199.84	234.81	467.99	569.86	310.78
Long-Term Debt/Capital (%)	60.93	81.12	72.11	66.3	69.72	81.87	84.29	69.55
Long-Term Debt/Total Assets (%)	53.1	69.39	62.73	56.13	59.74	71.79	59	57.32
Total Debt/Equity (%)	160.21	453.63	266.03	201.43	236.81	471.59	576.06	346.84
Total Debt/Capital (%)	61.57	81.94	72.68	66.82	70.31	82.5	85.21	77.62
Total Debt/Total Assets (%)	53.66	70.09	63.22	56.58	60.24	72.34	59.64	63.97
Net Debt to Equity	151.64	441.57	176.49	112.99	151.86	305.16	476.15	268.06
Net Debt/Capital (%)	60.26	81.54	50.36	41.91	47.01	55.27	72.47	61.85
EBITDA	78	106	181	355	478	417	449	411
EBITDA-CapEx	56	78	181	355	478	417	449	411
Operating Income (Loss)	58	82	119	243	331	239	256	259

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.41	0.22	0.57	1.1	0.45	0.41	0.23	0.14
Current Ratio	1.33	1.17	1.22	1.61	1.13	1.92	1.35	0.75
Quick Ratio	0.89	0.72	0.85	1.36	0.84	0.8	0.62	0.39
CFO/Avg Current Liab	- -	0.33	0.36	0.72	0.4	0.49	0.56	0.56
Common Equity/Total Assets	33.49	15.37	23.72	28.07	25.43	15.33	10.35	18.44
Long-Term Debt/Equity (%)	158.55	449.12	263.95	199.84	234.81	467.99	569.86	310.78
Long-Term Debt/Capital (%)	60.93	81.12	72.11	66.3	69.72	81.87	84.29	69.55
Long-Term Debt/Total Assets (%)	53.1	69.39	62.73	56.13	59.74	71.79	59	57.32
Total Debt/Equity (%)	160.21	453.63	266.03	201.43	236.81	471.59	576.06	346.84
Total Debt/Capital (%)	61.57	81.94	72.68	66.82	70.31	82.5	85.21	77.62
Total Debt/Total Assets (%)	53.66	70.09	63.22	56.58	60.24	72.34	59.64	63.97
CFO/Total Liabilities	4.46	2.61	2.37	6.74	4.07	4.57	5.18	9.74
CFO/CapEx	1.75	1.47	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.3	2.7	0.68	1.65	1.53	0.81	0.71	0.93

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	10.33	11.38	14.48	13.66	10.33	11.78	13.38
Days Sales Outstanding	- -	35.33	32.08	25.21	26.73	35.34	30.99	27.27
Inventory Turnover	- -	15.97	12.73	16.49	17.91	11.62	12.85	18.1
Days Inventory Outstanding	- -	22.85	28.68	22.14	20.38	31.42	28.4	20.17
Accounts Payable Turnover	- -	6.53	7.22	9.89	15.19	14.25	10.6	10.26
Accounts Payable Turnover Days	- -	55.92	50.58	36.89	24.03	25.62	34.45	35.56
Cash Conversion Cycle	- -	2.26	10.18	10.46	23.08	41.14	24.95	11.88
Inventory to Cash Days	- -	12.48	3.4	3.08	6.35	3.92	2.6	7.1
Inventories	8	26	43	47	72	83	49	52
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	8	26	43	47	72	83	49	52

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	5,615	4,572	2,338	2,644	2,438
- Cash & Cash Equivalents	38	35	173	523	227	177	103	103
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	1	2	1	1	1	- -	- -
+ Total Debt	701	1,315	2,943	3,314	3,916	4,276	3,132	2,661
Enterprise Value	664	1,281	2,773	8,406	8,261	6,438	5,673	4,996
Total Capital	1,139	1,605	4,050	4,959	5,569	5,183	3,676	3,428
Total Debt/Capital (%)	61.57	81.94	72.68	66.82	70.31	82.5	85.21	77.62
Total Debt / EV	1.06	1.03	1.06	0.39	0.47	0.66	0.55	0.53
EV/Sales	1.35	2.13	3.07	5.73	4.06	3.76	3.24	2.68
EV/EBITDA	8.51	12.11	15.35	23.65	17.29	15.46	12.65	12.15
EV/EBIT	11.41	15.7	23.39	34.64	24.98	26.94	22.13	19.27
EV/Cash Flow to Firm	9.67	16.78	100.33	27.6	30.68	15.67	22.93	10.75
EV/Free Cash Flow to Firm	7.31	12.25	100.33	27.6	30.68	15.67	22.93	10.75
Diluted Market Cap	- -	- -	- -	5,535	4,554	2,309	2,588	2,428
Diluted Enterprise Value	664	1,281	2,773	8,327	8,243	6,409	5,617	4,986
EV per Share	3.9	7.54	16.31	50.34	49.35	39.27	34.63	30.37
TTM Sales	493	600	904	1,467	2,033	1,710	1,752	1,862
TTM EBITDA	78	106	181	355	478	417	449	411
TTM Operating Income	58	82	119	243	331	239	256	259
TTM Cash Flow to Firm	69	76	28	305	269	411	247	465
TTM Free Cash Flow to Firm	91	105	28	305	269	411	247	465

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	19.5	23.09	10.1	10.61	7.35
EV/EBIT	11.41	15.7	23.39	34.64	24.98	26.94	22.13	19.27
Enterprise Value	664	1,281	2,773	8,406	8,261	6,438	5,673	4,996
Low Price	- -	- -	- -	22.26	24.62	10.6	10.59	13.44
EV/Sales	1.35	2.13	3.07	5.73	4.06	3.76	3.24	2.68
EV/EBITDA	8.51	12.11	15.35	23.65	17.29	15.46	12.65	12.15
Price/Earnings	- -	- -	- -	560.86	102.92	- -	- -	17.22
Price/Earnings Average	- -	- -	- -	491.01	110.25	-4.39	-7.53	19.11
Price/Earnings High	- -	- -	- -	593.22	133.6	-6.38	-9.41	22.93
Price/Earnings Low	- -	- -	- -	371.35	92.79	-2.15	-5.71	15.61
Price/Book Value	- -	- -	- -	3.41	2.77	2.58	4.86	3.18
Price/Book Value Average	- -	- -	- -	2.99	2.96	3.92	4.21	3.53
Price/Book Value High	- -	- -	- -	3.61	3.59	5.69	5.26	4.23
Price/Book Value Low	- -	- -	- -	2.26	2.49	1.92	3.19	2.88
Price/Tangible Book Value	- -	- -	- -	-5.19	-3.29	-1.81	-2.04	-2.28
Price/Tangible Book Value Average	- -	- -	- -	-4.54	-3.52	-2.76	-1.77	-2.53
Price/Tangible Book Value High	- -	- -	- -	-5.49	-4.27	-4	-2.21	-3.04
Price/Tangible Book Value Low	- -	- -	- -	-3.43	-2.97	-1.35	-1.34	-2.07
Price/Sales	- -	- -	- -	3.68	2.19	1.35	1.48	1.3
Price/Sales Average	- -	- -	- -	3.22	2.34	2.05	1.28	1.44
Price/Sales High	- -	- -	- -	3.89	2.84	2.98	1.6	1.73
Price/Sales Low	- -	- -	- -	2.44	1.97	1	0.97	1.18
Price/Cash Flow	- -	- -	- -	19.03	22.54	10.1	10.61	7.3
Price/Cash Flow Average	- -	- -	- -	16.66	24.15	15.35	9.18	8.1
Price/Cash Flow High	- -	- -	- -	20.13	29.26	22.29	11.47	9.72
Price/Cash Flow Low	- -	- -	- -	12.6	20.32	7.51	6.96	6.62
Price/Free Cash Flow Average	- -	- -	- -	17.07	24.74	15.35	9.18	8.15
Price/Free Cash Flow High	- -	- -	- -	20.63	29.98	22.29	11.47	9.79
Price/Free Cash Flow Low	- -	- -	- -	12.91	20.82	7.51	6.96	6.66
EV/Sales Average	1.35	2.13	3.07	5.25	4.22	4.48	3.04	2.83
EV/Sales High	1.35	2.13	3.07	5.95	4.73	5.42	3.36	3.12
EV/Sales Low	1.35	2.13	3.07	4.44	3.84	3.41	2.72	2.56
EV/EBITDA Average	8.51	12.11	15.35	21.68	17.97	18.38	11.86	12.8
EV/EBITDA High	8.51	12.11	15.35	24.56	20.14	22.23	13.13	14.11
EV/EBITDA Low	8.51	12.11	15.35	18.31	16.35	14.02	10.62	11.59
EV/EBIT Average	11.41	15.7	23.39	31.75	25.96	32.03	20.75	20.31
EV/EBIT High	11.41	15.7	23.39	35.97	29.1	38.75	22.97	22.4
EV/EBIT Low	11.41	15.7	23.39	26.82	23.62	24.43	18.58	18.4
Last Price	- -	- -	- -	33.62	27.31	14.26	16.14	14.82
High Price	- -	- -	- -	35.56	35.45	31.47	17.45	19.74
Enterprise Value Average	664	1,281	2,773	7,707	8,587	7,654	5,319	5,264
Enterprise Value High	664	1,281	2,773	8,730	9,624	9,260	5,888	5,806
Enterprise Value Low	664	1,281	2,773	6,509	7,811	5,839	4,764	4,769

Profitability (USD)

Profitability Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	2.13	-0.6	0.7	2.62	-62.44	-41.03	21.38
Return on Assets (%)	- -	0.49	-0.13	0.18	0.7	-12.87	-5.33	2.98
Return on Capital (%)	- -	3.11	-2.14	0.68	2.19	- -	-6.64	- -
Return on Invested Capital (%)	- -	3.69	-2.48	1.47	3.95	- -	0.13	- -
Gross Margin (%)	56.99	53.91	51.3	49.41	47.59	47.28	51.57	50.8
EBITDA Margin (%)	15.83	17.63	19.98	24.23	23.5	24.36	25.6	22.09
Operating Margin (%)	11.81	13.6	13.11	16.54	16.27	13.98	14.63	13.92
Incremental Operating Margin (%)	- -	21.8	12.15	22.05	15.55	28.38	40.91	2.62
Pretax Margin (%)	2	2.1	0.79	2.38	3.36	-2.41	1.43	6.4
Profit Margin (%)	1.43	1.29	-0.46	0.66	2.12	-46.72	-16.97	7.53
Net Income to Common Margin (%)	1.43	1.29	-0.46	0.66	2.12	-46.72	-16.97	7.53
Effective Tax Rate (%)	28.43	38.39	158.92	72.67	36.83	- -	97.82	- -
Dvd Payout Ratio (%)	750.31	2,098.08	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-42.55	-0.6	0.7	2.62	-62.44	-41.03	21.38

Credit (USD)

Credit Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	701	1,315	2,943	3,314	3,916	4,276	3,132	2,661
ST Debt	7	13	23	26	33	33	34	277
LT Debt	694	1,302	2,920	3,288	3,883	4,243	3,099	2,384
Total Debt/EBITDA	8.99	12.42	16.29	9.32	8.19	10.27	6.98	6.47
Net Debt/EBITDA	8.51	12.09	10.81	5.23	5.25	6.64	5.77	5
Total Debt/EBIT	12.06	16.11	24.83	13.65	11.84	17.89	12.22	10.26
Net Debt/EBIT	11.41	15.68	16.47	7.66	7.59	11.58	10.1	7.93
EBITDA to Interest Expense	1.87	1.86	1.89	4.68	4.19	2.6	2.86	3.39
EBITDA-CapEx/Interest Expense	1.34	1.37	1.89	4.68	4.19	2.6	2.86	3.39
EBIT to Interest Expense	1.39	1.44	1.24	3.2	2.9	1.49	1.63	2.14
Interest Expense	42	57	96	76	114	160	157	121
Common Equity/Total Assets	33.49	15.37	23.72	28.07	25.43	15.33	10.35	18.44
Long-Term Debt/Equity (%)	158.55	449.12	263.95	199.84	234.81	467.99	569.86	310.78
Long-Term Debt/Capital (%)	60.93	81.12	72.11	66.3	69.72	81.87	84.29	69.55
Long-Term Debt/Total Assets (%)	53.1	69.39	62.73	56.13	59.74	71.79	59	57.32
Total Debt/Equity (%)	160.21	453.63	266.03	201.43	236.81	471.59	576.06	346.84
Total Debt/Capital (%)	61.57	81.94	72.68	66.82	70.31	82.5	85.21	77.62
Total Debt/Total Assets (%)	53.66	70.09	63.22	56.58	60.24	72.34	59.64	63.97
Net Debt to Equity	151.64	441.57	176.49	112.99	151.86	305.16	476.15	268.06
Net Debt/Capital (%)	60.26	81.54	50.36	41.91	47.01	55.27	72.47	61.85
EBITDA	78	106	181	355	478	417	449	411
EBITDA-CapEx	56	78	181	355	478	417	449	411
Operating Income (Loss)	58	82	119	243	331	239	256	259

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.41	0.22	0.57	1.1	0.45	0.41	0.23	0.14
Current Ratio	1.33	1.17	1.22	1.61	1.13	1.92	1.35	0.75
Quick Ratio	0.89	0.72	0.85	1.36	0.84	0.8	0.62	0.39
CFO/Avg Current Liab	- -	0.33	0.36	0.72	0.4	0.49	0.56	0.56
Common Equity/Total Assets	33.49	15.37	23.72	28.07	25.43	15.33	10.35	18.44
Long-Term Debt/Equity (%)	158.55	449.12	263.95	199.84	234.81	467.99	569.86	310.78
Long-Term Debt/Capital (%)	60.93	81.12	72.11	66.3	69.72	81.87	84.29	69.55
Long-Term Debt/Total Assets (%)	53.1	69.39	62.73	56.13	59.74	71.79	59	57.32
Total Debt/Equity (%)	160.21	453.63	266.03	201.43	236.81	471.59	576.06	346.84
Total Debt/Capital (%)	61.57	81.94	72.68	66.82	70.31	82.5	85.21	77.62
Total Debt/Total Assets (%)	53.66	70.09	63.22	56.58	60.24	72.34	59.64	63.97
CFO/Total Liabilities	4.46	2.61	2.37	6.74	4.07	4.57	5.18	9.74
CFO/CapEx	1.75	1.47	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.3	2.7	0.68	1.65	1.53	0.81	0.71	0.93

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	10.33	11.38	14.48	13.66	10.33	11.78	13.38
Days Sales Outstanding	- -	35.33	32.08	25.21	26.73	35.34	30.99	27.27
Inventory Turnover	- -	15.97	12.73	16.49	17.91	11.62	12.85	18.1
Days Inventory Outstanding	- -	22.85	28.68	22.14	20.38	31.42	28.4	20.17
Accounts Payable Turnover	- -	6.53	7.22	9.89	15.19	14.25	10.6	10.26
Accounts Payable Turnover Days	- -	55.92	50.58	36.89	24.03	25.62	34.45	35.56
Cash Conversion Cycle	- -	2.26	10.18	10.46	23.08	41.14	24.95	11.88
Inventory to Cash Days	- -	12.48	3.4	3.08	6.35	3.92	2.6	7.1
Inventories	8	26	43	47	72	83	49	52
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	8	26	43	47	72	83	49	52

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	5,615	4,572	2,338	2,644	2,438
- Cash & Cash Equivalents	38	35	173	523	227	177	103	103
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	1	2	1	1	1	- -	- -
+ Total Debt	701	1,315	2,943	3,314	3,916	4,276	3,132	2,661
Enterprise Value	664	1,281	2,773	8,406	8,261	6,438	5,673	4,996
Total Capital	1,139	1,605	4,050	4,959	5,569	5,183	3,676	3,428
Total Debt/Capital (%)	61.57	81.94	72.68	66.82	70.31	82.5	85.21	77.62
Total Debt / EV	1.06	1.03	1.06	0.39	0.47	0.66	0.55	0.53
EV/Sales	1.35	2.13	3.07	5.73	4.06	3.76	3.24	2.68
EV/EBITDA	8.51	12.11	15.35	23.65	17.29	15.46	12.65	12.15
EV/EBIT	11.41	15.7	23.39	34.64	24.98	26.94	22.13	19.27
EV/Cash Flow to Firm	9.67	16.78	100.33	27.6	30.68	15.67	22.93	10.75
EV/Free Cash Flow to Firm	7.31	12.25	100.33	27.6	30.68	15.67	22.93	10.75
Diluted Market Cap	- -	- -	- -	5,535	4,554	2,309	2,588	2,428
Diluted Enterprise Value	664	1,281	2,773	8,327	8,243	6,409	5,617	4,986
EV per Share	3.9	7.54	16.31	50.34	49.35	39.27	34.63	30.37
TTM Sales	493	600	904	1,467	2,033	1,710	1,752	1,862
TTM EBITDA	78	106	181	355	478	417	449	411
TTM Operating Income	58	82	119	243	331	239	256	259
TTM Cash Flow to Firm	69	76	28	305	269	411	247	465
TTM Free Cash Flow to Firm	91	105	28	305	269	411	247	465

Multiples (USD)

Valuation Multiples API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	19.5	23.09	10.1	10.61	7.35
EV/EBIT	11.41	15.7	23.39	34.64	24.98	26.94	22.13	19.27
Enterprise Value	664	1,281	2,773	8,406	8,261	6,438	5,673	4,996
Low Price	- -	- -	- -	22.26	24.62	10.6	10.59	13.44
EV/Sales	1.35	2.13	3.07	5.73	4.06	3.76	3.24	2.68
EV/EBITDA	8.51	12.11	15.35	23.65	17.29	15.46	12.65	12.15
Price/Earnings	- -	- -	- -	560.86	102.92	- -	- -	17.22
Price/Earnings Average	- -	- -	- -	491.01	110.25	-4.39	-7.53	19.11
Price/Earnings High	- -	- -	- -	593.22	133.6	-6.38	-9.41	22.93
Price/Earnings Low	- -	- -	- -	371.35	92.79	-2.15	-5.71	15.61
Price/Book Value	- -	- -	- -	3.41	2.77	2.58	4.86	3.18
Price/Book Value Average	- -	- -	- -	2.99	2.96	3.92	4.21	3.53
Price/Book Value High	- -	- -	- -	3.61	3.59	5.69	5.26	4.23
Price/Book Value Low	- -	- -	- -	2.26	2.49	1.92	3.19	2.88
Price/Tangible Book Value	- -	- -	- -	-5.19	-3.29	-1.81	-2.04	-2.28
Price/Tangible Book Value Average	- -	- -	- -	-4.54	-3.52	-2.76	-1.77	-2.53
Price/Tangible Book Value High	- -	- -	- -	-5.49	-4.27	-4	-2.21	-3.04
Price/Tangible Book Value Low	- -	- -	- -	-3.43	-2.97	-1.35	-1.34	-2.07
Price/Sales	- -	- -	- -	3.68	2.19	1.35	1.48	1.3
Price/Sales Average	- -	- -	- -	3.22	2.34	2.05	1.28	1.44
Price/Sales High	- -	- -	- -	3.89	2.84	2.98	1.6	1.73
Price/Sales Low	- -	- -	- -	2.44	1.97	1	0.97	1.18
Price/Cash Flow	- -	- -	- -	19.03	22.54	10.1	10.61	7.3
Price/Cash Flow Average	- -	- -	- -	16.66	24.15	15.35	9.18	8.1
Price/Cash Flow High	- -	- -	- -	20.13	29.26	22.29	11.47	9.72
Price/Cash Flow Low	- -	- -	- -	12.6	20.32	7.51	6.96	6.62
Price/Free Cash Flow Average	- -	- -	- -	17.07	24.74	15.35	9.18	8.15
Price/Free Cash Flow High	- -	- -	- -	20.63	29.98	22.29	11.47	9.79
Price/Free Cash Flow Low	- -	- -	- -	12.91	20.82	7.51	6.96	6.66
EV/Sales Average	1.35	2.13	3.07	5.25	4.22	4.48	3.04	2.83
EV/Sales High	1.35	2.13	3.07	5.95	4.73	5.42	3.36	3.12
EV/Sales Low	1.35	2.13	3.07	4.44	3.84	3.41	2.72	2.56
EV/EBITDA Average	8.51	12.11	15.35	21.68	17.97	18.38	11.86	12.8
EV/EBITDA High	8.51	12.11	15.35	24.56	20.14	22.23	13.13	14.11
EV/EBITDA Low	8.51	12.11	15.35	18.31	16.35	14.02	10.62	11.59
EV/EBIT Average	11.41	15.7	23.39	31.75	25.96	32.03	20.75	20.31
EV/EBIT High	11.41	15.7	23.39	35.97	29.1	38.75	22.97	22.4
EV/EBIT Low	11.41	15.7	23.39	26.82	23.62	24.43	18.58	18.4
Last Price	- -	- -	- -	33.62	27.31	14.26	16.14	14.82
High Price	- -	- -	- -	35.56	35.45	31.47	17.45	19.74
Enterprise Value Average	664	1,281	2,773	7,707	8,587	7,654	5,319	5,264
Enterprise Value High	664	1,281	2,773	8,730	9,624	9,260	5,888	5,806
Enterprise Value Low	664	1,281	2,773	6,509	7,811	5,839	4,764	4,769

Shares Outstanding	170	170	170	167	167	164	164	165
Diluted Weighted Avg Shares	165	165	170	165	167	162	160	164
Basic Weighted Avg Shares	165	165	170	161	163	162	160	163
Revenue per Share	2.99	3.64	5.32	9.13	12.49	10.56	10.93	11.44
EBITDA per Share	0.47	0.64	1.06	2.21	2.94	2.57	2.8	2.53
Operating Income per Share	0.35	0.5	0.7	1.51	2.03	1.48	1.6	1.59
Basic EPS, GAAP	0.04	0.05	-0.02	0.06	0.27	-4.93	-1.86	0.86
Basic EPS from Cont Ops	0.04	0.05	-0.02	0.06	0.27	-0.29	- -	0.81
Diluted EPS, GAAP	0.04	0.05	-0.02	0.06	0.26	-4.93	-1.86	0.86
Diluted EPS from Cont Ops	0.04	0.05	-0.02	0.06	0.26	-0.29	- -	0.81
Dividend per Share	0.32	0.99	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.24	0.25	0.49	1.77	1.21	1.41	1.52	2.03
Free Cash Flow per Basic Share	0.1	0.08	0.49	1.77	1.21	1.41	1.52	2.03
Cash & Equivalents per Share	0.22	0.21	1.02	3.13	1.36	1.08	0.63	0.63
Book Value per Share	2.57	1.7	6.5	9.85	9.87	5.53	3.32	4.66
Tangible Book Value per Share	-3.83	-7.38	-8.54	-6.48	-8.3	-7.86	-7.91	-6.5

Driven Brands Holdings Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)