Overview Dividends

(BROS) Dutch Bros - Ratings and Ratios

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

Coffee, Drinks, Energy Drinks, Beverages

BROS EPS (Earnings per Share)

EPS Growth (3Y CAGR): 47.07%
EPS Trend (3Y Correlation): 62.1%

BROS Revenue

Revenue Growth (3Y CAGR): 30.82%
Revenue Trend (3Y Correlation): 97.5%

Description: BROS Dutch Bros

Dutch Bros Inc (NYSE:BROS) is a US-based company that operates and franchises drive-thru coffee shops across the United States. The companys business model is diversified across company-operated shops and franchising, with a strong online presence. Dutch Bros operates under several brands, including Dutch Bros, Dutch Bros Coffee, Dutch Bros Rebel, and Blue Rebel.

To evaluate the companys performance, we can look at key performance indicators (KPIs) such as same-store sales growth, store count, and revenue growth. As a rapidly expanding chain, Dutch Bros has likely focused on accelerating store openings, which can be a key driver of revenue growth. Additionally, the companys drive-thru format and focus on specialty coffee drinks may contribute to high average unit volumes (AUVs) and customer loyalty.

From a financial perspective, Dutch Bros has a market capitalization of $10.3 billion, indicating a significant presence in the US coffee shop market. The companys price-to-earnings (P/E) ratio of 161.23 suggests high growth expectations, while the forward P/E ratio of 111.11 implies a potential slowdown in earnings growth. Return on equity (RoE) stands at 8.03%, which may be considered relatively low for a growth company.

To further analyze Dutch Bros prospects, we can examine its store footprint, brand recognition, and competitive positioning within the US coffee shop market. The companys ability to expand its customer base, drive same-store sales growth, and maintain a strong brand identity will be crucial to its long-term success. Key metrics to monitor include store count growth, customer acquisition costs, and customer retention rates.

BROS Stock Overview

Market Cap in USD	11,817m
Sub-Industry	Restaurants
IPO / Inception	2021-09-15

BROS Stock Ratings

Growth Rating	62.4%
Fundamental	74.2%
Dividend Rating	-
Return 12m vs S&P 500	47.2%
Analyst Rating	4.56 of 5

BROS Dividends

Currently no dividends paid

BROS Growth Ratios

Growth Correlation 3m	-4%
Growth Correlation 12m	71.8%
Growth Correlation 5y	18.1%
CAGR 5y	18.86%
CAGR/Max DD 3y	0.43
CAGR/Mean DD 3y	0.84
Sharpe Ratio 12m	-0.43
Alpha	0.05
Beta	0.758
Volatility	58.50%
Current Volume	4893.6k
Average Volume 20d	3115.5k
Stop Loss	56 (-5.6%)
Signal	-1.45

Piotroski VR‑10 (Strict, 0-10) 7.0

Net Income (57.2m TTM) > 0 and > 6% of Revenue (6% = 87.1m TTM)

FCFTA 0.03 (>2.0%) and ΔFCFTA 6.32pp (YES ≥ +1.0pp, WARN ≥ +0.5pp)

NWC/Revenue 8.72% (prev 16.23%; Δ -7.50pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp)

CFO/TA 0.10 (>3.0%) and CFO 272.5m > Net Income 57.2m (YES >=105%, WARN >=100%)

Net Debt (529.7m) to EBITDA (234.7m) ratio: 2.26 <= 3.0 (WARN <= 3.5)

Current Ratio 1.64 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active)

Outstanding Shares last Quarter (126.8m) change vs 12m ago 23.91% (target <= -2.0% for YES)

Gross Margin 26.72% (prev 26.49%; Δ 0.23pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0)

Asset Turnover 55.96% (prev 47.06%; Δ 8.90pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0)

Interest Coverage Ratio 4.79 (EBITDA TTM 234.7m / Interest Expense TTM 27.8m) >= 6 (WARN >= 3)

Altman Z'' 0.74

(A) 0.05 = (Total Current Assets 325.6m - Total Current Liabilities 198.9m) / Total Assets 2.81b

(B) 0.02 = Retained Earnings (Balance) 60.6m / Total Assets 2.81b

(D) 0.03 = Book Value of Equity 60.9m / Total Liabilities 1.98b

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

ValueRay F-Score (Strict, 0-100) 74.20

1. Piotroski 7.0pt = 2.0

2. FCF Yield 0.62% = 0.31

3. FCF Margin 5.02% = 1.26

4. Debt/Equity 0.36 = 2.44

5. Debt/Ebitda 0.98 = 1.80

6. ROIC - WACC (= 4.12)% = 5.15

7. RoE 9.97% = 0.83

8. Rev. Trend 97.54% = 7.32

9. EPS Trend 62.12% = 3.11

What is the price of BROS shares?

As of September 17, 2025, the stock is trading at USD 59.34 with a total of 4,893,619 shares traded.
Over the past week, the price has changed by -9.60%, over one month by -9.27%, over three months by -16.20% and over the past year by +74.79%.

Is Dutch Bros a good stock to buy?

Partly, yes. Based on ValueRay´s Fundamental Analyses, Dutch Bros (NYSE:BROS) is currently (September 2025) ok to buy, but has to be watched. It has a ValueRay Fundamental Rating of 74.20 and therefor a somewhat positive outlook according to the companies health.
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of BROS is around 60.02 USD . This means that BROS is currently overvalued and has a potential downside of 1.15%.

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	82.6	39.2%
Analysts Target Price	82.6	39.2%
ValueRay Target Price	67	12.9%

Last update: 2025-09-03 08:59

BROS Fundamental Data Overview

Market Cap USD = 11.82b (11.82b USD * 1.0 USD.USD)
CCE Cash And Equivalents = 254.4m USD (Cash And Short Term Investments, last quarter)
P/E Trailing = 156.1522
P/E Forward = 116.2791
P/S = 8.1389
P/B = 14.3351
Beta = 2.638
Revenue TTM = 1.45b USD
EBIT TTM = 133.2m USD
EBITDA TTM = 234.7m USD
Long Term Debt = 196.8m USD (from longTermDebt, last quarter)
Short Term Debt = 33.2m USD (from shortTermDebt, last quarter)
Debt = 230.1m USD (Calculated: Short Term 33.2m + Long Term 196.8m)
Net Debt = 529.7m USD (from netDebt column, last quarter)
Enterprise Value = 11.79b USD (11.82b + Debt 230.1m - CCE 254.4m)
Interest Coverage Ratio = 4.79 (Ebit TTM 133.2m / Interest Expense TTM 27.8m)
FCF Yield = 0.62% (FCF TTM 72.9m / Enterprise Value 11.79b)
FCF Margin = 5.02% (FCF TTM 72.9m / Revenue TTM 1.45b)
Net Margin = 3.94% (Net Income TTM 57.2m / Revenue TTM 1.45b)
Gross Margin = 26.72% ((Revenue TTM 1.45b - Cost of Revenue TTM 1.06b) / Revenue TTM)
Tobins Q-Ratio = 193.6 (set to none) (Enterprise Value 11.79b / Book Value Of Equity 60.9m)
Interest Expense / Debt = 3.08% (Interest Expense 7.08m / Debt 230.1m)
Taxrate = 21.72% (18.4m / 84.9m)
NOPAT = 104.3m (EBIT 133.2m * (1 - 21.72%))
Current Ratio = 1.64 (Total Current Assets 325.6m / Total Current Liabilities 198.9m)
Debt / Equity = 0.36 (Debt 230.1m / last Quarter total Stockholder Equity 636.2m)
Debt / EBITDA = 0.98 (Net Debt 529.7m / EBITDA 234.7m)
Debt / FCF = 3.16 (Debt 230.1m / FCF TTM 72.9m)
Total Stockholder Equity = 573.9m (last 4 quarters mean)
RoA = 2.04% (Net Income 57.2m, Total Assets 2.81b )
RoE = 9.97% (Net Income TTM 57.2m / Total Stockholder Equity 573.9m)
RoCE = 17.28% (Ebit 133.2m / (Equity 573.9m + L.T.Debt 196.8m))
RoIC = 12.81% (NOPAT 104.3m / Invested Capital 814.3m)
WACC = 8.69% (E(11.82b)/V(12.05b) * Re(8.81%)) + (D(230.1m)/V(12.05b) * Rd(3.08%) * (1-Tc(0.22)))
Shares Correlation 3-Years: 100.00 | Cagr: 8.00%
Discount Rate = 8.81% (= CAPM, Blume Beta Adj.)
[DCF Debug] Terminal Value 67.06% ; FCFE base≈72.9m ; Y1≈47.9m ; Y5≈21.9m
Fair Price DCF = 2.99 (DCF Value 379.3m / Shares Outstanding 127.0m; 5y FCF grow -40.0% → 3.0% )
EPS Correlation: 62.12 | EPS CAGR: 47.07% | SUE: 4.0 | # QB: 1
Revenue Correlation: 97.54 | Revenue CAGR: 30.82% | SUE: N/A | # QB: None

Additional Sources for BROS Stock

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