BROS - NYSE
Dutch Bros Inc.
$56.60
+1.5%Dutch Bros Inc., together with its subsidiaries, operates and franchises drive-thru shops in the United States. The company operates through Company-Operated Shops and Franchising and Other segments. It serves through company-operated shops and online channels under Dutch Bros; Dutch Bros Coffee; Dutch Bros Rebel; Dutch Bros; and Blue Rebel brands. Dutch Bros Inc. was founded in 1992 and is headquartered in Grants Pass, Oregon.
At a Glance
Live SnapshotDutch Bros Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $591.1M | $1.2B | $2.4B | $4.7B | $9.5B | $18.9B | $37.8B | $75.7B | $151.3B | $302.6B |
| Maintenance CapEx | -$96.5M | -$192.9M | -$385.8M | -$771.6M | -$1.5B | -$3.1B | -$6.2B | -$12.3B | -$24.7B | -$49.4B |
| Owner Earnings | $494.6M | $989.3M | $2.0B | $4.0B | $7.9B | $15.8B | $31.7B | $63.3B | $126.6B | $253.3B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $458.0M | $848.1M | $1.6B | $2.9B | $5.4B | $10.0B | $18.5B | $34.2B | $63.3B | $117.3B |
Related Guides
Continue your BROS research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.