First Time Loading...

Dutch Bros Inc
NYSE:BROS

Watchlist Manager
Dutch Bros Inc Logo
Dutch Bros Inc
NYSE:BROS
Watchlist
Price: 30.17 USD -1.41% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Dutch Bros, Inc. is an emerging growth company, which engages in the management of coffee shops and restaurants. [ Read More ]

The intrinsic value of one BROS stock under the Base Case scenario is 14.12 USD. Compared to the current market price of 30.17 USD, Dutch Bros Inc is Overvalued by 53%.

Key Points:
BROS Intrinsic Value
Base Case
14.12 USD
Overvaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Dutch Bros Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling BROS stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Dutch Bros Inc

Provide an overview of the primary business activities
of Dutch Bros Inc.

What unique competitive advantages
does Dutch Bros Inc hold over its rivals?

What risks and challenges
does Dutch Bros Inc face in the near future?

Has there been any significant insider trading activity
in Dutch Bros Inc recently?

Summarize the latest earnings call
of Dutch Bros Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Dutch Bros Inc.

Provide P/S
for Dutch Bros Inc.

Provide P/E
for Dutch Bros Inc.

Provide P/OCF
for Dutch Bros Inc.

Provide P/FCFE
for Dutch Bros Inc.

Provide P/B
for Dutch Bros Inc.

Provide EV/S
for Dutch Bros Inc.

Provide EV/GP
for Dutch Bros Inc.

Provide EV/EBITDA
for Dutch Bros Inc.

Provide EV/EBIT
for Dutch Bros Inc.

Provide EV/OCF
for Dutch Bros Inc.

Provide EV/FCFF
for Dutch Bros Inc.

Provide EV/IC
for Dutch Bros Inc.

Show me price targets
for Dutch Bros Inc made by professional analysts.

What are the Revenue projections
for Dutch Bros Inc?

How accurate were the past Revenue estimates
for Dutch Bros Inc?

What are the Net Income projections
for Dutch Bros Inc?

How accurate were the past Net Income estimates
for Dutch Bros Inc?

What are the EPS projections
for Dutch Bros Inc?

How accurate were the past EPS estimates
for Dutch Bros Inc?

What are the EBIT projections
for Dutch Bros Inc?

How accurate were the past EBIT estimates
for Dutch Bros Inc?

Compare the revenue forecasts
for Dutch Bros Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Dutch Bros Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Dutch Bros Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Dutch Bros Inc compared to its peers.

Compare the P/E ratios
of Dutch Bros Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Dutch Bros Inc with its peers.

Analyze the financial leverage
of Dutch Bros Inc compared to its main competitors.

Show all profitability ratios
for Dutch Bros Inc.

Provide ROE
for Dutch Bros Inc.

Provide ROA
for Dutch Bros Inc.

Provide ROIC
for Dutch Bros Inc.

Provide ROCE
for Dutch Bros Inc.

Provide Gross Margin
for Dutch Bros Inc.

Provide Operating Margin
for Dutch Bros Inc.

Provide Net Margin
for Dutch Bros Inc.

Provide FCF Margin
for Dutch Bros Inc.

Show all solvency ratios
for Dutch Bros Inc.

Provide D/E Ratio
for Dutch Bros Inc.

Provide D/A Ratio
for Dutch Bros Inc.

Provide Interest Coverage Ratio
for Dutch Bros Inc.

Provide Altman Z-Score Ratio
for Dutch Bros Inc.

Provide Quick Ratio
for Dutch Bros Inc.

Provide Current Ratio
for Dutch Bros Inc.

Provide Cash Ratio
for Dutch Bros Inc.

What is the historical Revenue growth
over the last 5 years for Dutch Bros Inc?

What is the historical Net Income growth
over the last 5 years for Dutch Bros Inc?

What is the current Free Cash Flow
of Dutch Bros Inc?

Financials

Balance Sheet Decomposition
Dutch Bros Inc

Current Assets 205.3m
Cash & Short-Term Investments 133.5m
Receivables 9.1m
Other Current Assets 62.6m
Non-Current Assets 1.6B
PP&E 1.1B
Intangibles 27m
Other Non-Current Assets 406.9m
Current Liabilities 138.1m
Accounts Payable 30m
Accrued Liabilities 57.4m
Other Current Liabilities 50.7m
Non-Current Liabilities 1.3B
Long-Term Debt 461m
Other Non-Current Liabilities 800.6m
Efficiency

Earnings Waterfall
Dutch Bros Inc

Revenue
965.8m USD
Cost of Revenue
-714.5m USD
Gross Profit
251.3m USD
Operating Expenses
-202.1m USD
Operating Income
49.2m USD
Other Expenses
-47.5m USD
Net Income
1.7m USD

Free Cash Flow Analysis
Dutch Bros Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

BROS Profitability Score
Profitability Due Diligence

Dutch Bros Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional Revenue Growth Forecast
Positive Gross Profit
Exceptional 1-Year Revenue Growth
44/100
Profitability
Score

Dutch Bros Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

BROS Solvency Score
Solvency Due Diligence

Dutch Bros Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Average Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Average D/E
39/100
Solvency
Score

Dutch Bros Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BROS Price Targets Summary
Dutch Bros Inc

Wall Street analysts forecast BROS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BROS is 35.98 USD with a low forecast of 30.3 USD and a high forecast of 50.4 USD.

Lowest
Price Target
30.3 USD
0% Upside
Average
Price Target
35.98 USD
19% Upside
Highest
Price Target
50.4 USD
67% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

BROS Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

BROS Price
Dutch Bros Inc

1M 1M
-11%
6M 6M
+19%
1Y 1Y
0%
3Y 3Y
-18%
5Y 5Y
-18%
10Y 10Y
-18%
Annual Price Range
30.17
52w Low
22.81
52w High
35.62
Price Metrics
Average Annual Return -2.64%
Standard Deviation of Annual Returns 64.42%
Max Drawdown -70%
Shares Statistics
Market Capitalization 5.3B USD
Shares Outstanding 177 150 000
Percentage of Shares Shorted 8.8%

BROS Return Decomposition
Main factors of price return

What is price return decomposition?

BROS News

Other Videos

Last Important Events
Dutch Bros Inc

Significant happenings or occurrences that are of interest to investors. These could be company-specific developments or market-wide shifts.

All
Positive
Negative

Sentiment Analysis
Dutch Bros Inc

Today
Last 7 Days 7D
Last 30 Days 30D
Last 90 Days 90D

Company Profile

Dutch Bros Inc Logo
Dutch Bros Inc

Country

United States of America

Industry

Hotels, Restaurants & Leisure

Market Cap

5.3B USD

Dividend Yield

0%

Description

Dutch Bros, Inc. is an emerging growth company, which engages in the management of coffee shops and restaurants. The company is headquartered in Grants Pass, Oregon and currently employs 19,000 full-time employees. The company went IPO on 2021-09-15. The firm offers a variety of customizable cold and hot beverages to its customers. Its hand-crafted beverage offerings include hot and cold espresso-based beverages, cold brew coffee products, Dutch Bros. Blue Rebel energy drinks, tea, lemonade, smoothies and other beverages. Its other beverages include Iced Tiger's Blood Lemonade, Birthday Cake Frost, Blended Aftershock Rebel, Golden Eagle Freeze, Hot Annihilator, Iced Caramelizer and Iced Electric Berry Rebel. The company also offers private reserve coffee sourced through their in-house coffee roasting facility and extracted using La Marzocco machines. The company operates approximately 538 shops in 12 states, of which 271 are Company-operated shops and 267 franchise shops. Its shops are located in Arizona, California, Colorado, Idaho, Kansas, Nevada, New Mexico, Oklahoma, Oregon, Texas, Utah, and Washington.

Contact

OREGON
Grants Pass
110 Sw 4Th Street
+12063908860.0
https://www.dutchbros.com/

IPO

2021-09-15

Employees

19 000

Officers

Co-Founder & Executive Chairman of the Board
Mr. Travis Boersma
Chief Operating Officer
Mr. Brian Maxwell
Advisor
Mr. Charley L. Jemley
CEO & President
Ms. Christine Barone
Chief Financial Officer
Mr. Joshua Guenser
Chief Technology Officer
Ms. Leigh Gower
Show More
Chief Administrative Officer
Ms. Christine Schmidt
Director of Investor Relations & Corporate Development
Mr. Daniel P. Warren
Chief Legal Officer
Ms. Victoria J. Tullett
Chief Marketing Officer
Ms. Tana Davila
Show Less

See Also

Discover More
What is the Intrinsic Value of one BROS stock?

The intrinsic value of one BROS stock under the Base Case scenario is 14.12 USD.

Is BROS stock undervalued or overvalued?

Compared to the current market price of 30.17 USD, Dutch Bros Inc is Overvalued by 53%.