BROS Fair Value Estimate
$41.1023.1% overvalued
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Dutch Bros Inc - Class A
Exchange: NYSESector: Consumer CyclicalIndustry: Restaurants
Dutch Bros Inc - Class A
Current Price
$53.46
-2.99%GoodMoat Value
$41.10
23.1% overvaluedProfile
Valuation (TTM)
Market Cap$8.80B
P/E109.16
EV—
P/B12.92
Shares Out164.54M
P/Sales5.03
Revenue$1.75B
EV/EBITDA34.77
Dutch Bros Inc - Class A (BROS) Valuation
BROS Valuation Metrics
FCF$54.48M
FCF Growth Rate21.09%
EPS Growth (CAGR)50.00%
WACC10.00%
Fair Value Models
Graham Number, PEG-based, and Earnings-based models
View Fair Value →BROS Valuation & Fair Value Analysis
Dutch Bros Inc - Class A (BROS) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Dutch Bros Inc - Class A is $41.10. The current stock price is $53.46, suggesting the stock is 30.1% overvalued.
The price-to-earnings (P/E) ratio is 109.16. Price-to-book ratio is 12.92. Price-to-sales ratio is 5.03. Enterprise value to EBITDA is 34.77.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Dutch Bros Inc - Class A's intrinsic value.