Dutch Bros Inc banner

Dutch Bros Inc
NYSE:BROS

Watchlist Manager
Dutch Bros Inc Logo
Dutch Bros Inc
NYSE:BROS
Watchlist
Price: 50.93 USD -0.49%
Market Cap: $8.4B

Relative Value

The Relative Value of one BROS stock under the Base Case scenario is 49.9 USD. Compared to the current market price of 50.93 USD, Dutch Bros Inc is Overvalued by 2%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BROS Relative Value
Base Case
49.9 USD
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BROS Competitors Multiples
Dutch Bros Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Dutch Bros Inc
NYSE:BROS
8.2B USD 5.2 106 30.9 51.9
US
McDonald's Corp
NYSE:MCD
222B USD 8.2 25.7 20.9 20.9
US
Starbucks Corp
NASDAQ:SBUX
107.8B USD 2.9 79.7 22.7 34.1
UK
Compass Group PLC
LSE:CPG
36B GBP 0.8 19 10.4 13.3
US
Yum! Brands Inc
NYSE:YUM
43.6B USD 5.3 27.8 19 20.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
42.3B USD 3.6 28 18 21.3
CA
Restaurant Brands International Inc
NYSE:QSR
33.7B USD 3.6 43.5 16.5 18.5
US
Darden Restaurants Inc
NYSE:DRI
23.4B USD 1.9 21 13.8 18.9
IN
Eternal Ltd
NSE:ETERNAL
2.1T INR 4.8 899.7 334.6 -323.8
CN
Yum China Holdings Inc
NYSE:YUMC
18.9B USD 1.6 20.5 10 13.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Dutch Bros Inc
NYSE:BROS
Average EV/EBIT: 23.6
51.9
28%
1.9
US
McDonald's Corp
NYSE:MCD
20.9
8%
2.6
US
Starbucks Corp
NASDAQ:SBUX
34.1
18%
1.9
UK
Compass Group PLC
LSE:CPG
13.3
13%
1
US
Yum! Brands Inc
NYSE:YUM
20.5
9%
2.3
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.3
11%
1.9
CA
Restaurant Brands International Inc
NYSE:QSR
18.5
8%
2.3
US
Darden Restaurants Inc
NYSE:DRI
18.9
9%
2.1
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -323.8 N/A N/A
CN
Yum China Holdings Inc
NYSE:YUMC
13.3
9%
1.5
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett