MARKETSnap
  • Gainers &
    Losers
  • Most Active &
    More
  • 52-Week
    High/Low
  • P/E
    Ratios
    • Large Caps
    • Absolute
    • Total Market PE
  • Stocks
    Performance
    • Large Caps
    • Absolute
  • Industries
    Performance
    • Industry
    • Sector
  • Dividends
  • 📅 Calendar
    • Earnings Calendar
    • Dividends Calendar
    • Economics Calendar
  • 🔧 Tools
    • 💰 Intrinsic Value Calculator
    • 📈 Compounding Calculator
    • 🤖 Stock Pick Screener
  • More
    • Charts
    • Investment Compounding Calculator
    • Commodities
    • Currencies
    • Economic Indicators
      • Inflation
      • Consumer Sentiment
      • Recession Probability
      • Treasury Rates
      • GDP
BROS stock logo

BROS

Dutch Bros Inc.

$50.97
-0.26
 (-0.51%)
Exchange:  NYSE
Market Cap:  8.807B
Shares Outstanding:  49.873M
Delayed data
Calculate BROS Intrinsic Value
5-year outlook →
Overview
Earnings
Financials
Valuation
Chart

About The Company

Sector:  Consumer Cyclical
Industry:  Restaurants
   
CEO:  Christine Barone
Full Time Employees:  27000
Address: 
1930 W Rio Salado Pkwy
Tempe
AZ
85281
US
Website:  https://www.dutchbros.com
Dutch Bros Inc., in collaboration with its subsidiaries, operates and licenses drive-thru establishments throughout the United States. The company’s business model is divided into two primary divisions: its directly owned and managed shops, and its franchising and other related ventures. Customers are served through the firm’s corporate-operated locations and its online platforms, utilizing brand names like Dutch Bros, Dutch Bros Coffee, Dutch Bros Rebel, and Blue Rebel. Established in 1992, Dutch Bros Inc. has its corporate headquarters situated in Grants Pass, Oregon.

Click to read more…

Revenue Segmentation

MARKETSnap

Log in to continue

Log in to see the complete revenue and geographic breakdown.

Login — it's free

EPS

Historical EPS and analyst estimates in one chart. Log in for the full interactive view and links to detailed estimates.

Log in to continue

Log in for the full EPS chart and links to analyst estimates.

Login — it's free
View full analyst estimates

Earnings Call

Full text

Earnings transcript

Read the complete earnings call transcript.

AI summary

Key takeaways

Short, structured highlights from the call so you can focus on what matters.

2026/05/06 — Q1 quarter 2026

Log in to continue

Log in to read the full transcript and AI-generated earnings summaries.

Login — it's free
Income Statement
Balance Sheet
Cash Flow Statement
Analyst Estimates

Income Statement

Year202320242025
Revenue965,7761,281,0151,638,159
Gross Profit251,296340,129423,946
EBITDA118,375204,910279,061
Operating Income46,222106,093161,180
Net Income1,71835,25879,842

Log in to continue

Log in to see the income statement and 10 historical years.

Login — it's free

(* All numbers are in thousands)

Balance Sheet

Year202320242025
Total Assets1,764,0102,501,0853,009,314
Total Liabilities1,088,0891,737,2202,111,445
Total Stockholders Equity364,345537,369680,818
Total Debt676,581942,909236,642
Cash and Cash Equivalents133,545293,354269,404

Log in to continue

Log in to see the balance sheet and 10 historical years.

Login — it's free

(* All numbers are in thousands)

Cash Flow Statement

Year202320242025
Operating Cash Flow139,915246,432295,545
Capital Expenditure-228,457-221,738-241,134
Free Cash Flow-88,54224,69454,411
Net Income1,71866,450117,275
Net Change in Cash113,366.999159,809-23,950

Log in to continue

Log in to see the cash flow statement and 10 historical years.

Login — it's free

(* All numbers are in thousands)

Analyst Estimates

Fiscal Year2030Research AccessResearch AccessResearch AccessResearch Access
Estimated Revenue (Low)4,512,168.036Research AccessResearch AccessResearch AccessResearch Access
Estimated Revenue (High)4,743,717.227Research AccessResearch AccessResearch AccessResearch Access
Estimated Revenue (Avg)4,599,100Research AccessResearch AccessResearch AccessResearch Access
Estimated Ebitda (Low)2,010,776.599Research AccessResearch AccessResearch AccessResearch Access
Estimated Ebitda (High)2,113,962.848Research AccessResearch AccessResearch AccessResearch Access
Estimated Ebitda (Avg)2,049,516.460Research AccessResearch AccessResearch AccessResearch Access
Estimated Net Income (Low)301,777.008Research AccessResearch AccessResearch AccessResearch Access
Estimated Net Income (High)322,026.270Research AccessResearch AccessResearch AccessResearch Access
Estimated Net Income (Avg)309,379.442Research AccessResearch AccessResearch AccessResearch Access
Estimated SGA Expense (Low)1,202,975.472Research AccessResearch AccessResearch AccessResearch Access
Estimated SGA Expense (High)1,264,708.101Research AccessResearch AccessResearch AccessResearch Access
Estimated SGA Expense (Avg)1,226,152.140Research AccessResearch AccessResearch AccessResearch Access
Estimated EPS (Avg)2.460Research AccessResearch AccessResearch AccessResearch Access
Estimated EPS (High)2.560Research AccessResearch AccessResearch AccessResearch Access
Estimated EPS (Low)2.400Research AccessResearch AccessResearch AccessResearch Access
Number of Analysts (Estimated Revenue)6Research AccessResearch AccessResearch AccessResearch Access
Number of Analysts (Estimated EPS)1Research AccessResearch AccessResearch AccessResearch Access

Log in to continue

Log in and subscribe to Full Access to see up to 5 years of analyst estimates.

Login — it's free

(* All numbers are in thousands)

Current Key Metrics

?Revenue
 (TTM)
: 
1.281B  ?P/S
 (TTM)
: 
4.58
?Net Income
 (TTM)
: 
35.258M  ?P/E
 (TTM)
: 
69.26
?Enterprise Value
 (TTM)
: 
9.556B  ?EV/FCF
 (TTM)
: 
100.55
?Dividend Yield
 (TTM)
: 
0%  ?Payout Ratio
 (TTM)
: 
0%
?ROE
 (TTM)
: 
13.05%  ?ROIC
 (TTM)
: 
4.81%
?Net Debt
 (TTM)
: 
649.555M  ?Debt/Equity
 (TTM)
: 
1.51
?P/B
 (TTM)
: 
8.41  ?Current Ratio
 (TTM)
: 
1.35

Log in to continue

Log in to see all key valuation metrics and ratios for this symbol.

Login — it's free

Forward P/E Ratios

?

Forward P/E (Avg EPS estimate) — log in with Research Access for high/low estimates and the interactive table.

Forward P/E 1YResearch AccessResearch AccessResearch AccessResearch Access
57.27Research AccessResearch AccessResearch AccessResearch Access

Log in to continue

Log in with Full Access for forward P/E high/low estimates and the full multi-year table.

Login — it's free

SWOT Analysis

🔒 You are currently logged out

Login

It's free

At what price to buy it? -
Intrinsic Value Calculator

Based on current fundamentals and analyst forecasts, MARKETSnap estimates BROS intrinsic value between $1.21 – $1,529.72 per share. This depends on revenue growth, margins, and discount rate.

This is an automatic estimate. The most reliable way to know fair value for your own assumptions is to run the calculator below.

[intrinsic_calculator]

Common questions about BROS valuation

Is Dutch Bros Inc. (BROS) overvalued or undervalued right now?

MARKETSnap estimates intrinsic value for Dutch Bros Inc. (BROS) using its proprietary valuation methodology, which incorporates discounted cash flow (DCF) analysis together with long-term earnings and fundamentals assumptions. By comparing intrinsic value to the current market price, long-term investors can see whether the stock screens as potentially overvalued, fairly valued, or undervalued today.

Is BROS a buy, hold, or sell for long-term investors?

MARKETSnap does not give one-word “buy” or “sell” calls. Instead, it shows whether BROS trades at a premium or discount to its estimated intrinsic value, how sensitive that value is to growth and margin assumptions, and how the stock fits into a diversified, long-term portfolio so investors can make their own buy, hold, or sell decision.

What is BROS’s P/E ratio?

You can see BROS’s trailing P/E (TTM) and forward P/E estimates in the Current Key Metrics and Forward P/E Ratios sections above. The P/E ratio compares the current share price to earnings per share and helps investors gauge valuation relative to earnings.

How is intrinsic value calculated for BROS?

MARKETSnap uses its own valuation framework—not a generic spreadsheet DCF alone. Future cash flows and earnings are projected, discounted, and combined with MARKETSnap’s methodology so intrinsic value reflects fundamentals and long-term assumptions. You can run your own inputs and see the result using the Intrinsic Value Calculator above.

Is BROS a good long-term investment?

Whether BROS fits a long-term portfolio depends on your assumptions about growth, margins, and risk. MARKETSnap provides the metrics, intrinsic value calculator, and SWOT context so you can form your own view rather than rely on a single buy/sell rating.

BROS

1-day price chart preview. Log in for 1W through 5Y ranges and period tabs.

Daily snapshot

-0.51
MARKETSnap

Trading Metrics:

Open: 51.66   Previous Close: 51.23
Day Low: 50.87   Day High: 51.83
Year Low: 44.58   Year High: 74.31
Price Avg 50: 62.05   Price Avg 200: 57.43
Volume: 1.046M   Average Volume: 3.909M

Log in to continue

Log in for multi-period charts (1W–5Y), period tabs, and the same layout as members.

Login — it's free
See in Nexus

Relevant news

Dutch Bros Raises 2026 Outlook as Traffic and Expansion Accelerate
21-08-2026 13:55
Dutch Bros Raises 2026 Outlook as Traffic and Expansion Accelerate
Is Dutch Bros Worth Buying as Growth Surges but Valuation Stays Rich?
21-08-2026 13:46
Is Dutch Bros Worth Buying as Growth Surges but Valuation Stays Rich?
BROS Falls 22.9% in a Month While Growth Holds and Cost Risks Rise
21-08-2026 13:35
BROS Falls 22.9% in a Month While Growth Holds and Cost Risks Rise
Insider Makes Big Purchase of Consumer Stock, Increases Holdings by 37%
17-08-2026 09:25
Insider Makes Big Purchase of Consumer Stock, Increases Holdings by 37%
Dutch Bros: Earnings Selloff Offers A Caffeinated Rebound
13-08-2026 21:20
Dutch Bros: Earnings Selloff Offers A Caffeinated Rebound
Why Dutch Bros Stock Is Plummeting Lower This Week
07-08-2026 13:37
Why Dutch Bros Stock Is Plummeting Lower This Week

DISCLAIMER: The stock market data provided on this website is for informational purposes only and is not intended for trading purposes. While we strive to provide accurate and timely information, we cannot guarantee that the information is accurate at the moment it is received or that it will continue to be accurate in the future. We are not responsible for any actions taken based on the information provided on this website. Always consult with a licensed financial professional before making any investment decisions.
Terms of Service

Copyright © 2025 MarketSnap. All rights reserved.

Contact Us

Privacy Policy

Cookie Policy

Terms of Service

Hover Image
MARKETSnap

Market

🇺🇸 United States

Language

    • Gainers & Losers
    • Most Active & More
    • 52-Week High/Low
    • Dividends
      • Large Caps
      • Absolute
      • Total Market PE
      • Large Caps
      • Absolute
      • Industry
      • Sector
  • 💰 Stock intrinsic value Calculator
  • 📈 Investment Compounding Calculator
  • 🤖 Stock Pick Screener
  • 📋 Watchlist & Portfolio
    • Earnings Calendar
    • Dividends Calendar
    • Economics Calendar
    • Commodities
    • Currencies
      • Inflation
      • Consumer Sentiment
      • Recession Probability
      • Treasury Rates
      • GDP
  • Philosophy
  • Nexus
  • Login Login
  • Profile Profile
  • Watchlist & Portfolio Watchlist & Portfolio
  • My Valuations My Valuations
  • Settings Settings

Media

Watch Listen Read