Overview Dividends

(BROS) Dutch Bros - Ratings and Ratios

Exchange: NYSE • Country: United States • Currency: USD • Type: Common Stock • ISIN: US26701L1008

Coffee, Rebel, Drive-Thru

Restaurants
Market Cap in USD: 9,026m

IPO / Inception: 2021-09-15
Return 12m vs S&P 500: -4.98%

EPS (Earnings per Share)

EPS CAGR: 82.27%
EPS Trend: 72.6%

Last SUE: 0.97
Qual. Beats: 2

Revenue

Rev. CAGR: 34.32%
Rev. Trend: 98.5%

Last SUE: 1.31
Qual. Beats: 6

Dividends

Currently no dividends paid

Risk via 10d forecast
Volatility	56.0%
Value at Risk 5%th	75.6%
Relative Tail Risk	-17.93%

Reward TTM
Sharpe Ratio	0.39
Alpha	-10.26
CAGR/Max DD	0.38

Character TTM
Hurst Exponent	0.485
Beta	1.641
Beta Downside	1.774

Drawdowns 3y
Max DD	44.17%
Mean DD	22.17%
Median DD	24.42%

Description: BROS Dutch Bros October 31, 2025

Dutch Bros Inc. (NYSE:BROS) operates a network of drive-thru coffee shops across the United States, split between Company-Operated Shops and a franchising model. The brand portfolio includes Dutch Bros, Dutch Bros Coffee, Dutch Bros Rebel, and Blue Rebel, all sold primarily through physical locations and online ordering channels. Founded in 1992 and headquartered in Grants Pass, Oregon, the firm is classified under the Restaurants sub-industry.

As of the most recent filing, Dutch Bros runs roughly 650 locations, with franchisees accounting for about 30% of total stores-a share that has been steadily rising as the company leverages lower-capital expansion. FY 2023 same-store sales grew approximately 13% year-over-year, driven by strong demand for specialty coffee and the higher-margin Rebel energy-drink line, which contributed roughly 15% of total revenue. Key economic levers include consumer discretionary spending trends, coffee bean price volatility, and labor-cost pressures that affect both company-owned and franchised outlets.

For a deeper quantitative assessment, you might explore ValueRay’s detailed financial model for BROS to see how these drivers translate into valuation scenarios.

Piotroski VR‑10 (Strict, 0-10) 6.5

Net Income (62.1m TTM) > 0 and > 6% of Revenue (6% = 92.2m TTM)

FCFTA 0.02 (>2.0%) and ΔFCFTA 2.67pp (YES ≥ +1.0pp, WARN ≥ +0.5pp)

NWC/Revenue 7.59% (prev 13.55%; Δ -5.96pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp)

CFO/TA 0.10 (>3.0%) and CFO 278.1m > Net Income 62.1m (YES >=105%, WARN >=100%)

Net Debt (769.4m) to EBITDA (239.2m) ratio: 3.22 <= 3.0 (WARN <= 3.5)

Current Ratio 1.52 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active)

Outstanding Shares last Quarter (127.4m) change vs 12m ago 11.49% (target <= -2.0% for YES)

Gross Margin 26.33% (prev 26.10%; Δ 0.23pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0)

Asset Turnover 57.43% (prev 49.04%; Δ 8.40pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0)

Interest Coverage Ratio 5.09 (EBITDA TTM 239.2m / Interest Expense TTM 27.4m) >= 6 (WARN >= 3)

Altman Z'' 0.74

(A) 0.04 = (Total Current Assets 341.1m - Total Current Liabilities 224.5m) / Total Assets 2.92b

(B) 0.03 = Retained Earnings (Balance) 78.1m / Total Assets 2.92b

(D) 0.04 = Book Value of Equity 78.3m / Total Liabilities 2.06b

Total Rating: 0.74 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D)

ValueRay F-Score (Strict, 0-100) 66.75

1. Piotroski 6.50pt

2. FCF Yield 0.67%

3. FCF Margin 4.25%

4. Debt/Equity 1.58

5. Debt/Ebitda 3.22

6. ROIC - WACC (= 2.12)%

7. RoE 10.22%

8. Rev. Trend 98.55%

9. EPS Trend 72.62%

What is the price of BROS shares?

As of November 29, 2025, the stock is trading at USD 58.61 with a total of 1,240,245 shares traded.
Over the past week, the price has changed by +6.87%, over one month by -1.20%, over three months by -21.05% and over the past year by +9.08%.

Is BROS a buy, sell or hold?

Dutch Bros has received a consensus analysts rating of 4.56. Therefore, it is recommended to buy BROS.

Strong Buy: 10
Buy: 5
Hold: 1
Sell: 0
Strong Sell: 0

What are the forecasts/targets for the BROS price?

Issuer	Target	Up/Down from current
Wallstreet Target Price	75.6	29%
Analysts Target Price	75.6	29%
ValueRay Target Price	60.2	2.7%

BROS Fundamental Data Overview November 25, 2025

Market Cap USD = 9.03b (9.03b USD * 1.0 USD.USD)
P/E Trailing = 111.9184
P/E Forward = 61.7284
P/S = 5.8713
P/B = 10.6105
Beta = 2.565
Revenue TTM = 1.54b USD
EBIT TTM = 139.3m USD
EBITDA TTM = 239.2m USD
Long Term Debt = 196.0m USD (from longTermDebt, last quarter)
Short Term Debt = 36.5m USD (from shortTermDebt, last quarter)
Debt = 1.04b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 769.4m USD (from netDebt column, last quarter)
Enterprise Value = 9.80b USD (9.03b + Debt 1.04b - CCE 267.2m)
Interest Coverage Ratio = 5.09 (Ebit TTM 139.3m / Interest Expense TTM 27.4m)
FCF Yield = 0.67% (FCF TTM 65.4m / Enterprise Value 9.80b)
FCF Margin = 4.25% (FCF TTM 65.4m / Revenue TTM 1.54b)
Net Margin = 4.04% (Net Income TTM 62.1m / Revenue TTM 1.54b)
Gross Margin = 26.33% ((Revenue TTM 1.54b - Cost of Revenue TTM 1.13b) / Revenue TTM)
Gross Margin QoQ = 25.21% (prev 28.87%)
Tobins Q-Ratio = 3.35 (Enterprise Value 9.80b / Total Assets 2.92b)
Interest Expense / Debt = 0.65% (Interest Expense 6.70m / Debt 1.04b)
Taxrate = 21.92% (7.66m / 34.9m)
NOPAT = 108.8m (EBIT 139.3m * (1 - 21.92%))
Current Ratio = 1.52 (Total Current Assets 341.1m / Total Current Liabilities 224.5m)
Debt / Equity = 1.58 (Debt 1.04b / totalStockholderEquity, last quarter 656.6m)
Debt / EBITDA = 3.22 (Net Debt 769.4m / EBITDA 239.2m)
Debt / FCF = 11.76 (Net Debt 769.4m / FCF TTM 65.4m)
Total Stockholder Equity = 607.3m (last 4 quarters mean from totalStockholderEquity)
RoA = 2.12% (Net Income 62.1m / Total Assets 2.92b)
RoE = 10.22% (Net Income TTM 62.1m / Total Stockholder Equity 607.3m)
RoCE = 17.34% (EBIT 139.3m / Capital Employed (Equity 607.3m + L.T.Debt 196.0m))
RoIC = 12.99% (NOPAT 108.8m / Invested Capital 837.6m)
WACC = 10.87% (E(9.03b)/V(10.06b) * Re(12.06%) + D(1.04b)/V(10.06b) * Rd(0.65%) * (1-Tc(0.22)))
Discount Rate = 12.06% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 30.01%
[DCF Debug] Terminal Value 54.74% ; FCFE base≈65.4m ; Y1≈42.9m ; Y5≈19.6m
Fair Price DCF = 1.82 (DCF Value 230.8m / Shares Outstanding 127.0m; 5y FCF grow -40.0% → 3.0% )
EPS Correlation: 72.62 | EPS CAGR: 82.27% | SUE: 0.97 | # QB: 2
Revenue Correlation: 98.55 | Revenue CAGR: 34.32% | SUE: 1.31 | # QB: 6

Additional Sources for BROS Stock

News: Wall Street Journal | Benzinga | Yahoo Finance
Tweets: X | Stocktwits
Fund Manager Positions: Dataroma | Stockcircle