Choose a model
Each card values Black Rock Coffee Bar a different way, shown at our starting inputs. Pick one to see and change how it works.
Set your assumptions
Black Rock Coffee Bar on earnings: earnings per share grow for a few years, then the stock trades at a normal price-to-earnings multiple.
Years to project
Growth of earnings per share
Earnings per share; not enough history; starts at 5%
Exit P/E
Starts at its industry's median P/E
Your desired return
Margin of safety
More
Your buy price
The expected return is measured from it; starts at today's price
How it's worked out
Today's earnings per share
Diluted EPS of $0.93 as filed, last twelve months, lowered to what operating profit after tax supports (one-off gains left out)
$0.05
Earnings in 2031
Grows 5.0% a year for 5 years
$0.06
Price in 2031
$0.06 × 17.5 P/E
$1.02
Worth today
÷ 1.10^5: your 10% a year, taken back out
$0.63
Plus dividends
$0.20 paid over 5 years, discounted the same way
+ $0.15
Fair value
The most you can pay and still earn 10% a year
$0.78
Buy below
Fair value minus your 25% margin of safety
$0.59
Paying $10.99 instead gives -35.6% a year. Every rule is on the methodology page.
Outcome
What your assumptions give, and the path from today's price.
Fair value
$0.78
Expected return
-35.6% a year
Future price, 2031
$1.02
Buy below
$0.59
Price 1301% above fair valuePrice $10.99, at your 10% return
Projection
Solid blue: the price at each year end. Dashed blue: from today's price to the 2031 price. Green: from the fair value, rising at your 10% a year to the same end point; buy at or below it and you earn at least that. Every rule is on the methodology page. A model, not a forecast or advice.
Black Rock Coffee Bar (BRCB) intrinsic value and fair value
The calculator grows one of Black Rock Coffee Bar's per-share figures (earnings, free cash flow, revenue, book value or dividends) for a few years, puts an exit multiple on it, and discounts the result back at the yearly return you want. The answers below use its starting inputs for BRCB; this is analysis, not investment advice.
Frequently asked
What is Black Rock Coffee Bar's (BRCB) intrinsic value?+
With Intrinsiqq's starting inputs, Black Rock Coffee Bar's fair value is about $0.78 a share, based on its earnings per share. That assumes earnings per share of $0.05 grows about 5.0% a year for 5 years, the stock then trades at 17.5 times earnings, and you want a 10.0% yearly return. On its other figures: revenue $8.38. Every input can be changed on the page; the result is a model, not a forecast.
Is Black Rock Coffee Bar overvalued?+
At $10.99, the price is 1301% above that fair value of $0.78, and buying at today's price would return about -35.6% a year if those inputs hold. Whether that is cheap or dear depends on whether you believe the growth and the exit multiple, which is what the calculator lets you test. This is analysis from SEC filings, not investment advice.
What growth does the Black Rock Coffee Bar valuation assume?+
Earnings per share grows about 5.0% a year to start, a default, because there is too little history. The exit multiple starts at its industry's median.
What is a good margin of safety for Black Rock Coffee Bar?+
A margin of safety is the cushion you want below the fair value before buying, in case the inputs are wrong. The calculator uses 25%, which puts the buy-below price at $0.59. Less predictable businesses deserve a wider cushion, or a higher desired return.
Peers
Retail-Eating & Drinking Places · Pick stocks to compare with BRCB
Held by ETFs
BRCB is in 2 US ETFs. The largest of them, with BRCB's weight in each:
Spot a number that looks wrong? Check it in BRCB's SEC filings or
Download this analysis as a PDF (Pro)
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Keep analysing BRCB
Create a free account and get 14 days of Premium: every stock and every tool.
- Unlimited stocks
- Stock screener
- Portfolio tracker
- Editable DCF
- Compare side by side
- Unlimited alerts
No card. Moves to Free after, unless you upgrade.
Already have an account?
Or come back tomorrow. Stocks on your watchlist are always free to view.