image
Consumer Cyclical - Restaurants - NYSE - US
$ 60.25
-1.26 %
$ 9.83 B
Market Cap
175.29
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one BROS stock under the worst case scenario is HIDDEN Compared to the current market price of 60.2 USD, Dutch Bros Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one BROS stock under the base case scenario is HIDDEN Compared to the current market price of 60.2 USD, Dutch Bros Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one BROS stock under the best case scenario is HIDDEN Compared to the current market price of 60.2 USD, Dutch Bros Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BROS

image
$90.0$90.0$85.0$85.0$80.0$80.0$75.0$75.0$70.0$70.0$65.0$65.0$60.0$60.0$55.0$55.0$50.0$50.0$45.0$45.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
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 220 M
Other Non-Current Liabilities 1.31 B
7.27 %12.65 %75.66 %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 $54.6 , with forecasts ranging from a low of $36 to a high of $80 .
BROS Lowest Price Target Wall Street Target
36 USD -40.25%
BROS Average Price Target Wall Street Target
54.6 USD -9.43%
BROS Highest Price Target Wall Street Target
80 USD 32.78%
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
0 USD 0
6-9 MONTHS
107 M USD 3
9-12 MONTHS
573 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
Wall Street's Insights Into Key Metrics Ahead of Dutch Bros (BROS) Q1 Earnings Besides Wall Street's top -and-bottom-line estimates for Dutch Bros (BROS), review projections for some of its key metrics to gain a deeper understanding of how the company might have fared during the quarter ended March 2025. zacks.com - 2 weeks ago
And Here's Another Reason to Buy Dutch Bros Stock If you're not quite sure what to make of Dutch Bros (BROS 1.98%) stock here, you're not alone. The coffee drive-thru chain's continued growth pushed shares sharply higher in 2024 and into early 2025. fool.com - 2 weeks ago
Turnarounds In Progress: 2 Stocks Where Patient, Riskier Investors Could See Potential Significant Upside Blue-chip stocks like Pepsi and Starbucks, despite facing headwinds, offer long-term potential with strong fundamentals and attractive dividend yields above the S&P 500's average. Pepsi's current challenges include tariff impacts, rising costs, and regulatory pressures, but its strong liquidity and dividend history provide confidence in its long-term stability. Starbucks faces competition and rising costs but has potential for turnaround under new management, with a focus on maintaining dividends and optimizing operations. seekingalpha.com - 2 weeks ago
Here's Why Dutch Bros (BROS) Gained But Lagged the Market Today In the latest trading session, Dutch Bros (BROS) closed at $59.96, marking a +0.37% move from the previous day. zacks.com - 2 weeks ago
Dutch Bros (BROS) Earnings Expected to Grow: Should You Buy? Dutch Bros (BROS) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 2 weeks ago
3 Reasons to Buy Dutch Bros Stock Like There's No Tomorrow With the market in turmoil, investors have been running to safe stocks like Coca-Cola and Kroger. So it may be surprising that Dutch Bros (BROS -1.02%) stock is crushing the S&P 500 this year. fool.com - 2 weeks ago
3 Brilliant Growth Stocks to Buy Now and Hold for the Long Term The market's starting to claw its way back up, but things are looking iffy, and they've been changing on a moment's notice. fool.com - 2 weeks ago
Stock-Market Correction: 1 Brilliant Growth Stock Down 28% to Buy on the Dip The S&P 500 entered "correction" territory earlier in April after dropping nearly 20%. While it's recovered some gains as tariff fears have subsided somewhat, many favorite growth stocks remain heavily discounted. fool.com - 2 weeks ago
3 Super Stocks to Buy and Hold for the Next 10 Years Buying shares of growing companies and holding patiently for many years is a simple path to building wealth. When you can buy shares of these companies at lower prices, it can help boost your long-term returns. fool.com - 3 weeks ago
Between Dutch Bros and Starbucks, What Is the Best Stock to Buy Right Now? Despite a ton of volatility, shares of Dutch Bros (BROS 2.99%) are still up 98% in the past 12 months (as of April 22). The up-and-coming coffeehouse chain is starting to win over investors who are interested in growth potential for their portfolios. fool.com - 3 weeks ago
Dutch Bros Stock Sell-Off: Should You Buy the Dip? Dutch Bros (BROS 0.35%) was energizing investor portfolios -- for a short period of time. From its 52-week low to its 52-week high, shares of the coffeehouse chain soared 224%. fool.com - 3 weeks ago
Dutch Bros (BROS) Rises Yet Lags Behind Market: Some Facts Worth Knowing Dutch Bros (BROS) concluded the recent trading session at $61.51, signifying a +0.65% move from its prior day's close. zacks.com - 3 weeks ago
8. Profile Summary

Dutch Bros Inc. BROS

image
COUNTRY US
INDUSTRY Restaurants
MARKET CAP $ 9.83 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. Travis Boersma Co-Founder & Executive Chairman of the Board Mr. Daniel P. Warren Director of Investor Relations & Corporate Development Mr. Jess R. Elmquist Chief People Officer Ms. Tana Davila Chief Marketing Officer Ms. Victoria J. Tullett Chief Legal Officer & Company Secretary Mr. Brian Maxwell Vice Chair Mr. Joshua Guenser Chief Financial Officer Mr. Sumitro Ghosh President of Operations Mr. Venki Krishnababu Chief Technology & Information Officer Ms. Christine Barone Chief Executive Officer, President & Director