
Dutch Bros Inc
NYSE:BROS

Intrinsic Value
The intrinsic value of one
BROS
stock under the Base Case scenario is
26.82
USD.
Compared to the current market price of 59.22 USD,
Dutch Bros Inc
is
Overvalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dutch Bros Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Dutch Bros Inc
Balance Sheet Decomposition
Dutch Bros Inc
Current Assets | 357.9m |
Cash & Short-Term Investments | 293.4m |
Receivables | 10.6m |
Other Current Assets | 54m |
Non-Current Assets | 2.1B |
PP&E | 1.4B |
Intangibles | 24.6m |
Other Non-Current Assets | 744.7m |
Free Cash Flow Analysis
Dutch Bros Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Dutch Bros Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-880.9m
USD
|
Gross Profit
|
400.1m
USD
|
Operating Expenses
|
-276m
USD
|
Operating Income
|
124m
USD
|
Other Expenses
|
-88.8m
USD
|
Net Income
|
35.3m
USD
|
BROS Profitability Score
Profitability Due Diligence
Dutch Bros Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Dutch Bros Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
BROS Solvency Score
Solvency Due Diligence
Dutch Bros Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Dutch Bros Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BROS Price Targets Summary
Dutch Bros Inc
According to Wall Street analysts, the average 1-year price target for
BROS
is 78.4 USD
with a low forecast of 66.66 USD and a high forecast of 94.5 USD.
Dividends
Current shareholder yield for BROS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BROS
stock under the Base Case scenario is
26.82
USD.
Compared to the current market price of 59.22 USD,
Dutch Bros Inc
is
Overvalued by 55%.