(BROS) Dutch Bros - Overview

Sector: Consumer Cyclical | Industry: Restaurants | Exchange: NYSE (USA) | Market Cap: 8.738m USD | Total Return: -2% in 12m

Beverages, Coffee, Snacks, Apparel
Total Rating 44
Safety 65
Buy Signal -0.50
Restaurants
Industry Rotation: -5.0
Market Cap: 8.74B
Avg Turnover: 172M USD
ATR: 5.10%
Peers RS (IBD): 56.6
Risk 5d forecast
Volatility52.7%
Rel. Tail Risk-15.2%
Reward TTM
Sharpe Ratio0.02
Alpha-52.74
Character TTM
Beta1.602
Beta Downside1.339
Drawdowns 3y
Max DD45.31%
CAGR/Max DD0.45
EPS (Earnings per Share) EPS (Earnings per Share) of BROS over the last years for every Quarter: "2021-03": 0.5827, "2021-06": 0.08, "2021-09": 0.23, "2021-12": 0.02, "2022-03": -0.02, "2022-06": 0.05, "2022-09": 0.09, "2022-12": 0.03, "2023-03": -0.0678, "2023-06": 0.13, "2023-09": 0.14, "2023-12": 0.04, "2024-03": 0.09, "2024-06": 0.19, "2024-09": 0.16, "2024-12": 0.07, "2025-03": 0.14, "2025-06": 0.2, "2025-09": 0.19, "2025-12": 0.17, "2026-03": 0,
EPS CAGR: -12.28%
EPS Trend: 42.1%
Last SUE: -4.00
Qual. Beats: 0
Revenue Revenue of BROS over the last years for every Quarter: 2021-03: 98.785, 2021-06: 129.208, 2021-09: 129.803, 2021-12: 140.08, 2022-03: 152.156, 2022-06: 186.381, 2022-09: 198.648, 2022-12: 201.827, 2023-03: 197.267, 2023-06: 249.879, 2023-09: 264.507, 2023-12: 254.123, 2024-03: 275.099, 2024-06: 324.918, 2024-09: 338.212, 2024-12: 342.786, 2025-03: 355.152, 2025-06: 415.813, 2025-09: 423.584, 2025-12: 443.61, 2026-03: null,
Rev. CAGR: 33.02%
Rev. Trend: 98.4%
Last SUE: 2.52
Qual. Beats: 7

Warnings

P/E ratio 82.9

Altman Z'' 0.80 < 1.0 - financial distress zone

Volatile

Tailwinds

No distinct edge detected

Description: BROS Dutch Bros

Dutch Bros Inc. (BROS) operates and franchises drive-thru coffee shops across the United States. The companys business model focuses on quick-service beverage sales, a common strategy in the restaurant sector.

BROS generates revenue through company-owned shops and franchise agreements. This dual approach allows for both direct control over operations and expansion through franchisee investment.

Products include coffee, coffee-related beverages, and branded merchandise sold under various trademarks. The company was established in 1992 and is headquartered in Tempe, Arizona.

For a deeper dive into BROSs financial performance and market position, consider exploring its comprehensive profile on ValueRay.

Headlines to Watch Out For
  • New shop openings drive revenue growth
  • Commodity price volatility impacts cost of goods
  • Franchisee performance affects royalty income
  • Consumer discretionary spending influences sales
Piotroski VR‑10 (Strict) 5.5
Net Income: 79.8m TTM > 0 and > 6% of Revenue
FCF/TA: 0.02 > 0.02 and ΔFCF/TA 0.82 > 1.0
NWC/Revenue: 7.13% < 20% (prev 12.09%; Δ -4.95% < -1%)
CFO/TA 0.10 > 3% & CFO 295.5m > Net Income 79.8m
Net Debt (819.6m) to EBITDA (265.2m): 3.09 < 3
Current Ratio: 1.49 > 1.5 & < 3
Outstanding Shares: last quarter (127.4m) vs 12m ago 10.58% < -2%
Gross Margin: 25.88% > 18% (prev 0.27%; Δ 2.56k% > 0.5%)
Asset Turnover: 59.46% > 50% (prev 51.22%; Δ 8.24% > 0%)
Interest Coverage Ratio: 5.68 > 6 (EBITDA TTM 265.2m / Interest Expense TTM 28.0m)
Altman Z'' 0.80
A: 0.04 (Total Current Assets 357.4m - Total Current Liabilities 240.5m) / Total Assets 3.01b
B: 0.03 (Retained Earnings 99.5m / Total Assets 3.01b)
C: 0.06 (EBIT TTM 159.0m / Avg Total Assets 2.76b)
D: 0.05 (Book Value of Equity 99.6m / Total Liabilities 2.11b)
Altman-Z'' Score: 0.80 = B
Beneish M -2.55
DSRI: 1.36 (Receivables 18.4m/10.6m, Revenue 1.64b/1.28b)
GMI: 1.03 (GM 25.88% / 26.55%)
AQI: 1.05 (AQ_t 0.32 / AQ_t-1 0.31)
SGI: 1.28 (Revenue 1.64b / 1.28b)
TATA: -0.07 (NI 79.8m - CFO 295.5m) / TA 3.01b)
Beneish M-Score: -2.55 (Cap -4..+1) = A
What is the price of BROS shares? As of April 12, 2026, the stock is trading at USD 55.88 with a total of 2,422,442 shares traded.
Over the past week, the price has changed by +5.37%, over one month by +7.03%, over three months by -9.42% and over the past year by -1.95%.
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.
  • StrongBuy: 10
  • Buy: 5
  • Hold: 1
  • Sell: 0
  • StrongSell: 0
What are the forecasts/targets for the BROS price?
Analysts Target Price 76.1 36.2%
Dutch Bros (BROS) - Fundamental Data Overview as of 08 April 2026
P/E Trailing = 82.8594
P/E Forward = 63.6943
P/S = 5.3343
P/B = 9.3963
Revenue TTM = 1.64b USD
EBIT TTM = 159.0m USD
EBITDA TTM = 265.2m USD
Long Term Debt = 196.3m USD (from longTermDebt, last quarter)
Short Term Debt = 40.3m USD (from shortTermDebt, last quarter)
Debt = 1.09b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 819.6m USD (from netDebt column, last quarter)
Enterprise Value = 9.56b USD (8.74b + Debt 1.09b - CCE 269.4m)
Interest Coverage Ratio = 5.68 (Ebit TTM 159.0m / Interest Expense TTM 28.0m)
EV/FCF = 175.7x (Enterprise Value 9.56b / FCF TTM 54.4m)
FCF Yield = 0.57% (FCF TTM 54.4m / Enterprise Value 9.56b)
FCF Margin = 3.32% (FCF TTM 54.4m / Revenue TTM 1.64b)
Net Margin = 4.87% (Net Income TTM 79.8m / Revenue TTM 1.64b)
Gross Margin = 25.88% ((Revenue TTM 1.64b - Cost of Revenue TTM 1.21b) / Revenue TTM)
Gross Margin QoQ = 24.15% (prev 25.21%)
Tobins Q-Ratio = 3.18 (Enterprise Value 9.56b / Total Assets 3.01b)
Interest Expense / Debt = 0.68% (Interest Expense 7.42m / Debt 1.09b)
Taxrate = 6.37% (1.99m / 31.1m)
NOPAT = 148.9m (EBIT 159.0m * (1 - 6.37%))
Current Ratio = 1.49 (Total Current Assets 357.4m / Total Current Liabilities 240.5m)
Debt / Equity = 1.60 (Debt 1.09b / totalStockholderEquity, last quarter 680.8m)
Debt / EBITDA = 3.09 (Net Debt 819.6m / EBITDA 265.2m)
Debt / FCF = 15.06 (Net Debt 819.6m / FCF TTM 54.4m)
Total Stockholder Equity = 643.2m (last 4 quarters mean from totalStockholderEquity)
RoA = 2.90% (Net Income 79.8m / Total Assets 3.01b)
RoE = 12.41% (Net Income TTM 79.8m / Total Stockholder Equity 643.2m)
RoCE = 18.95% (EBIT 159.0m / Capital Employed (Equity 643.2m + L.T.Debt 196.3m))
RoIC = 17.23% (NOPAT 148.9m / Invested Capital 864.2m)
WACC = 10.40% (E(8.74b)/V(9.83b) * Re(11.62%) + D(1.09b)/V(9.83b) * Rd(0.68%) * (1-Tc(0.06)))
Discount Rate = 11.62% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 30.04%
[DCF] Terminal Value 60.61% ; FCFF base≈42.5m ; Y1≈27.9m ; Y5≈12.8m
 [DCF] Fair Price = N/A (negative equity: EV 178.7m - Net Debt 819.6m = -640.9m; debt exceeds intrinsic value)
 EPS Correlation: 42.08 | EPS CAGR: -12.28% | SUE: -4.0 | # QB: 0
Revenue Correlation: 98.40 | Revenue CAGR: 33.02% | SUE: 2.52 | # QB: 7
EPS next Quarter (2026-06-30): EPS=0.29 | Chg7d=+0.001 | Chg30d=+0.003 | Revisions Net=-13 | Analysts=19
EPS current Year (2026-12-31): EPS=0.90 | Chg7d=+0.002 | Chg30d=-0.001 | Revisions Net=-2 | Growth EPS=+18.7% | Growth Revenue=+24.9%
EPS next Year (2027-12-31): EPS=1.20 | Chg7d=+0.002 | Chg30d=+0.005 | Revisions Net=+2 | Growth EPS=+33.0% | Growth Revenue=+23.1%
[Analyst] Revisions Ratio: -0.87 (1 Up / 14 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 10.4% (Discount Rate 11.6% - Earnings Yield 1.2%)
[Growth] Growth Spread = +14.0% (Analyst 24.4% - Implied 10.4%)
External Resources
Dataroma Stockcircle