A2022 PCG Acquisitions
Total Consideration
$406.0M
Driven Brands Holdings Inc. — Key Metrics
2 years of history · ending 2024-12-28 · SEC EDGAR
Forensics
Three classic accounting-quality scores. F-Score (0-9, higher = better fundamentals); M-Score (>-1.78 flags possible manipulation); Z-Score (>2.99 = safe, <1.81 = distressed). Use together — single-score readings are noisy.
F-Score (Piotroski 0-9)
Z-Score (Altman; <1.81 = distress)
Per Share Metrics
Expense Ratios
Working Capital Analysis
Valuation Multiples
Cash-Flow Multiples
Enterprise Value Multiples
52-Week Range
Trailing Returns
ROIC vs WACC
Yields
Capital Deployment Yields
Liquidity & Leverage Ratios
Earnings Quality (OCF/NI · FCF/NI · Sloan Accruals)
EPS (Diluted)
$-2
Book Value Per Share
$4
Free Cash Flow Per Share
$-0
Cash Per Share
$1
Revenue Per Share
$15
OCF Per Share
$2
Return on Equity
-38.7%
Return on Assets
-5.2%
Return on Invested Capital
-3.1%
Debt to Equity
4.37
Current Ratio
1.52
Quick Ratio
1.36
Asset Turnover
0.42
Capex / Revenue
12.3%
Working Capital
$224M
Net Current Asset Value
$-4.00B
Invested Capital
$3.26B
OCF / Net Income
-0.83
FCF / Net Income
0.16
Accruals Ratio (Sloan)
-10.1%
Net Debt
$2.51B
Net Debt / EBITDA
62.86
Interest Coverage
-0.89
Cash Coverage
1.54
Capex Coverage
0.84
Tangible Common Equity
$-1.46B
TCE / Total Assets
-27.8%
Goodwill / Total Assets
26.7%
NOPAT
$-111M
Cash ROIC
-1.3%
WC / Revenue
9.6%
Capex / D&A
1.60
Reinvestment Rate
-79.4%
Total Payout Ratio
0.0%
Asset Growth vs Revenue Growth
-12.5%
Revenue 5Y CAGR
31.3%
EBITDA 5Y CAGR
-15.8%
Book Value 5Y CAGR
15.9%
Stock Price (FY-end)
$16
Market Cap
$2.60B
P/E Ratio
—
P/S Ratio
1.11
P/B Ratio
4.28
P/OCF Ratio
10.77
P/FCF Ratio
—
Enterprise Value
$5.11B
EV / EBITDA
128.06
EV / Sales
2.18
EV / FCF
—
FCF Yield
-1.8%
Shareholder Yield
0.0%
Buyback Yield
0.0%
Capex Yield
11.1%
Operating Leverage
—
Graham Number
—
Shares Variation (YoY)
-1.0%
Beta (5Y)
1.12
Cost of Equity
10.1%
Cost of Debt (after tax)
4.7%
WACC
7.4%
ROIC - WACC Spread
-10.5%
52W High
$17
52W Low
$11
Trailing Return 1Y
15.0%
F-Score (Piotroski)
5.00
Z-Score (Altman)
0.48
Earnings Forecasts
Per-quarter consensus estimates + actuals + beat/miss surprise. Sourced from Finnhub (Wall Street consensus aggregation).
Source caveat: Finnhub free tier returns the consensus mean only — analyst high / low / dispersion + analyst counts require a paid plan. A "$5.00 consensus" line above could mean "20 analysts at exactly $5" (high conviction) or "10 at $5.50, 10 at $4.50" (split). Treat single-line consensus accordingly.
EPS — Consensus vs Actual
Revenue — Consensus vs Actual
Stock Price on Earnings Dates
Driven Brands Holdings Inc. — Effective Tax Rate ReconciliationNEW
Bridges from the federal statutory rate (21% post-TCJA) to the effective tax rate via the issuer's tax-note reconciliation lines. Sourced from EffectiveIncomeTaxRateReconciliation* flat CompanyFacts concepts. Conditional lines (R&D credits, FDII, SBC, valuation allowance, etc.) only render when the issuer discloses them. Persistent divergence between accrual tax expense and cash taxes paid is a leading signal for deferred-tax buildup.
Effective Rate Trend
| Reconciliation Line | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|---|
| Federal Statutory Rate | 21.00% | 21.00% | 21.00% | 21.00% | 21.00% | 21.00% |
| State & Local Income Taxes | 6.60% | 22.40% | 14.20% | -0.70% | 3.10% | 2.40% |
| Foreign Rate Differential | 0.70% | -12.10% | -6.10% | -0.30% | -0.30% | 0.70% |
| Other Adjustments | 2.80% | -9.00% | -2.70% | -9.50% | -0.40% | -1.70% |
| SBC (Nondeductible) | 0.00% | 3.90% | 1.70% | 1.80% | -0.20% | -2.00% |
| Nondeductible Expenses | 6.70% | 14.10% | 30.20% | 0.00% | 0.00% | 0.00% |
| Valuation Allowance Change | 0.00% | 48.20% | 12.80% | 6.10% | -2.00% | -16.50% |
| Tax Settlements (Foreign) | — | 0.00% | 0.00% | 7.60% | -0.30% | 0.30% |
| Effective Tax Rate | 38.40% | 1.59% | 72.70% | 36.80% | 12.10% | 7.90% |
Cash vs Accrual
| Item | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|---|
| Income Tax Expense (Accrual) | $4.8M | $11.4M | $25.4M | $25.2M | −$102.7M | −$25.1M |
| Income Taxes Paid (Cash) | — | — | — | — | — | — |
Driven Brands Holdings Inc. — M&A AcquisitionsNEW
Per-deal acquisition disclosures sourced from us-gaap:BusinessAcquisitionAxis dimensional XBRL. Each card surfaces the deal's purchase-price allocation (goodwill vs intangibles vs liabilities), contingent consideration (unpaid earn-outs), and pro-forma combined-entity numbers. Probability-of-Success (PoS) factor on biotech targets is the ASC 805 contingent-consideration valuation — higher = closer to commercialization, higher implied target value.
Auto Glass Now Acquisition
Total Consideration
$171.0M
A2022 Acquisitions
Total Consideration
$38.0M
Purchase-Price Allocation
Intangibles
$49.0M
A2023 Car Wash Acquisitions
Total Consideration
$15.3M
Purchase-Price Allocation
Goodwill
$4.1M
Assets Acquired
$12.4M
Liabilities Assumed
$1.2M
A2023 Maintenance Acquisitions
Total Consideration
$8.6M
Purchase-Price Allocation
Goodwill
$4.7M
Assets Acquired
$7.5M
Liabilities Assumed
$3.7M
Paint Collision And Glass Acquisition
Total Consideration
$5.6M
Purchase-Price Allocation
Goodwill
$4.9M
Assets Acquired
$702.0K
A2022 And2021 Acquisitions
Driven Brands Holdings Consolidated Proforma
Pro-Forma Combined Entity
Revenue
$2.17B
Net Income
+$66.2M