image
Consumer Cyclical - Restaurants - NYSE - US
$ 58.835
-2.13 %
$ 9.6 B
Market Cap
167.74
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one BROS stock under the worst case scenario is HIDDEN Compared to the current market price of 58.8 USD, Dutch Bros Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one BROS stock under the base case scenario is HIDDEN Compared to the current market price of 58.8 USD, Dutch Bros Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one BROS stock under the best case scenario is HIDDEN Compared to the current market price of 58.8 USD, Dutch Bros Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BROS

image
$90.0$90.0$80.0$80.0$70.0$70.0$60.0$60.0$50.0$50.0$40.0$40.0$30.0$30.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
1.28 B REVENUE
32.64%
106 M OPERATING INCOME
129.53%
66.4 M NET INCOME
3767.87%
246 M OPERATING CASH FLOW
76.13%
-212 M INVESTING CASH FLOW
6.69%
125 M FINANCING CASH FLOW
-37.50%
343 M REVENUE
1.35%
15.8 M OPERATING INCOME
-51.47%
6.37 M NET INCOME
-84.50%
62.2 M OPERATING CASH FLOW
-25.43%
-42.7 M INVESTING CASH FLOW
23.90%
-7.31 M FINANCING CASH FLOW
-2.48%
Balance Sheet Dutch Bros Inc.
image
Current Assets 358 M
Cash & Short-Term Investments 293 M
Receivables 10.6 M
Other Current Assets 54 M
Non-Current Assets 2.14 B
Long-Term Investments 0
PP&E 1.37 B
Other Non-Current Assets 769 M
11.73 %54.93 %30.76 %Total Assets$2.5b
Current Liabilities 203 M
Accounts Payable 32.2 M
Short-Term Debt 44.5 M
Other Current Liabilities 126 M
Non-Current Liabilities 1.53 B
Long-Term Debt 679 M
Other Non-Current Liabilities 856 M
7.27 %39.06 %49.25 %Total Liabilities$1.7b
EFFICIENCY
Earnings Waterfall Dutch Bros Inc.
image
Revenue 1.28 B
Cost Of Revenue 941 M
Gross Profit 340 M
Operating Expenses 234 M
Operating Income 106 M
Other Expenses 39.6 M
Net Income 66.4 M
1b1b1b1b1b1b800m800m600m600m400m400m200m200m001b(941m)340m(234m)106m(40m)66mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
26.55% GROSS MARGIN
26.55%
8.28% OPERATING MARGIN
8.28%
2.75% NET MARGIN
2.75%
6.56% ROE
6.56%
1.41% ROA
1.41%
3.55% ROIC
3.55%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Dutch Bros Inc.
image
40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)202020202021202120222022202320232024202420252025
Net Income 66.4 M
Depreciation & Amortization 93 M
Capital Expenditures -222 M
Stock-Based Compensation 11.5 M
Change in Working Capital 46.9 M
Others 46 M
Free Cash Flow 24.7 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Dutch Bros Inc.
image
Wall Street analysts predict an average 1-year price target for BROS of $51 , with forecasts ranging from a low of $36 to a high of $80 .
BROS Lowest Price Target Wall Street Target
36 USD -38.81%
BROS Average Price Target Wall Street Target
51 USD -13.32%
BROS Highest Price Target Wall Street Target
80 USD 35.97%
Price
Max Price Target
Min Price Target
Average Price Target
90908080707060605050404030302020Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Dutch Bros Inc.
image
Sold
0-3 MONTHS
379 M USD 3
3-6 MONTHS
21.6 M USD 3
6-9 MONTHS
85.1 M USD 3
9-12 MONTHS
581 M USD 4
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
3 Great Stocks Warren Buffett Probably Can't Buy, But You Can Warren Buffett has a big problem. Literally. fool.com - 1 week ago
Dutch Bros (NYSE: BROS) Price Prediction and Forecast 2025-2030 (April 2025) Shares of Dutch Bros (NYSE:BROS) continued to see challenges over the past month, falling by -6.12%, which has dragged the stock's year-to-date gain down to 3.48%. 247wallst.com - 2 weeks ago
1 Growth Stock Down 35% to Buy Right Now With the recent stock-market crash and remaining uncertainty in the market due to tariffs, a number of growth stocks can now be bought at much lower prices than just a couple of months ago. One attractive name that is down about 35% off its highs as of this writing is Dutch Bros (BROS 1.23%). fool.com - 2 weeks ago
Dutch Bros (BROS) Surpasses Market Returns: Some Facts Worth Knowing Dutch Bros (BROS) reachead $58.39 at the closing of the latest trading day, reflecting a +1.35% change compared to its last close. zacks.com - 2 weeks ago
Why Investors Need to Take Advantage of These 2 Retail and Wholesale Stocks Now The Zacks Earnings ESP is a great way to find potential earnings surprises. Why investors should take advantage now. zacks.com - 2 weeks ago
Meet the Monster Stock That Continues to Crush the Market The market's been swinging back and forth over the past few days as companies, and investors, try to follow President Trump's tariff directives. Tariffs, tariff changes, and tariff pauses are creating excitement, although not necessarily the enjoyable kind. fool.com - 2 weeks ago
3 Reasons Dutch Bros Is the Stock to Watch in 2025 Dutch Bros (BROS 1.09%) has quickly become one of the most exciting names in the food and beverage industry. While more prominent players like Starbucks dominate the market, Dutch Bros has carved out its niche with a unique drive-thru model and an intensely loyal customer base. fool.com - 2 weeks ago
Where Will Dutch Bros Stock Be in 3 Years? The Dutch Bros (BROS 1.09%) coffee chain has been around since 1992, but the company's nationwide expansion plan is pretty fresh. Dutch Bros entered the public stock market in 2021, planning to use the stock-based funds for an ambitious growth effort. fool.com - 2 weeks ago
Should You Buy Dutch Bros Stock on the Dip? Dutch Bros (BROS 1.09%) could hold up relatively well amid higher prices for goods in the U.S. economy. fool.com - 2 weeks ago
Is Dutch Bros Stock a Buy, Sell, or Hold in 2025? Investors may not know what to make of Dutch Bros (BROS 1.09%) stock in 2025. Although the coffee chain has expanded rapidly since before it began trading, its stock fell after its IPO and traded in a range for most of its history. fool.com - 2 weeks ago
Prediction: These 2 Stocks Will Crush the S&P 500 Over the Next 3 Years The stock market has gotten off to a bumpy start in 2025, with the S&P 500 index down sharply. On the other hand, taking a buy-and-hold approach to great companies on the heels of recent valuation discounts could open the door for patient investors to see very strong returns. fool.com - 3 weeks ago
Why Dutch Bros Stock Rallied This Week Shares of the handcrafted beverages chain Dutch Bros (BROS -5.32%) are up 11% this week as of 4 p.m. ET on Thursday, according to data provided by S&P Global Market Intelligence. fool.com - 3 weeks ago
8. Profile Summary

Dutch Bros Inc. BROS

image
COUNTRY US
INDUSTRY Restaurants
MARKET CAP $ 9.6 B
Dividend Yield 0.00%
Description 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.
Contact 110 SW 4th Street, Grants Pass, OR, 97526 https://www.dutchbros.com
IPO Date Sept. 15, 2021
Employees 18000
Officers Mr. Joshua Guenser Chief Financial Officer Ms. Victoria J. Tullett Chief Legal Officer & Company Secretary Mr. Venki Krishnababu Chief Technology & Information Officer Mr. Jess R. Elmquist Chief People Officer Mr. Daniel P. Warren Director of Investor Relations & Corporate Development Mr. Brian Maxwell Vice Chair Ms. Tana Davila Chief Marketing Officer Mr. Sumitro Ghosh President of Operations Mr. Travis Boersma Co-Founder & Executive Chairman of the Board Ms. Christine Barone Chief Executive Officer, President & Director