Intrinsiqq
Dutch Bros Inc. logo

Dutch Bros Inc.

BROS

⊜ Compare

Dutch Bros Inc. is a Delaware corporation, and its Class A common stock trades on the New York Stock Exchange under the symbol BROS . Our Company Dutch Bros is a high growth operator and franchisor of drive-thru shops that focus on serving high- QUALITY, hand-crafted beverages with unparalleled SPEED and superior SERVICE.

Valuation & Multiples

Based on TTM earnings · Diluted shares

Market Cap$5.93B
EPS$0.72
P/E61.10
P/FCF62.38
EV/EBITDA21.82
FCF Yield1.6%
Div. Yield–
Net Debt/FCF9.9x
Dutch Bros Inc. intrinsic value
52-Week Range
$37.28$73.31

Profitability & Returns

Revenue (TTM)

$1.88B

▲ +27.9% YoY

Net Income (TTM)

$92M

▲ +126.5% YoY

Op. Margin

9.57%

▲ +1.6pp YoY

ROIC

8.44%

▲ +1.8pp YoY

Cash Flow & Balance Sheet

FCF (TTM)

$95M

▲ +120.3% YoY

Op. Cash Flow (TTM)

$366M

▲ +19.9% YoY

Net Debt

$939M

Cash & Equiv.

$269M

5Y CAGR: +38.0%

5Y CAGR: +33.2%

Continue Research

Peers

Retail-Eating & Drinking Places · Pick stocks to compare with BROS

CompareIntrinsic value
WENThe Wendy's Company
$7.65+5.23%49
SHAKShake Shack Inc.
$72.82+3.82%34
CNNECannae Holdings Inc.
$18.27+3.51%24
SDOTSadot Group Inc.
$5.92+0.17%15
BRCBBlack Rock Coffee Bar, Inc.
$10.99+11.23%27
PZZAPapa John's International, Inc.
$19.99+7.70%35
PLAYDave & Buster's Entertainment Inc.
$8.78+6.81%10
BJRIBJ's Restaurants, Inc.
$61.75+1.86%61

Held by ETFs

BROS is in 83 US ETFs. The largest of them, with BROS's weight in each:

Dutch Bros (BROS) in four numbers

Fair value (earnings)
$18.81
Price $43.99 is 134% above it.
Intrinsic Value
Quality score
59/100
Best check: revenue growth, 26.3%. Weakest: net debt, $939M.
Quality
Dividend
None
No dividend in the SEC filings we hold.
Dividends
P/E
61.10
Price to free cash flow 62.38.
Financials

Questions about Dutch Bros

Is Dutch Bros (BROS) overvalued?

At $43.99, Dutch Bros' price is 134% above the $18.81 a share fair value that Intrinsiqq's calculator gets from its earnings. It trades at 61.10 times earnings and 62.38 times free cash flow. The growth behind that figure is yours to set on the Intrinsic Value tab. See how to tell if a stock is overvalued.

What is Dutch Bros' fair value?

Intrinsiqq's calculator puts Dutch Bros' fair value at $18.81 a share. It grows earnings per share 7% a year for 5 years, applies an exit P/E of 30, and works back at a 10% yearly return. A 25% margin of safety gives a buy-below price of $14.11. Every input can be changed on the Intrinsic Value tab.

Is Dutch Bros a high-quality business?

Dutch Bros scores 59 out of 100 on Intrinsiqq's quality score, which makes it a mixed business on these measures. The score blends 8 checks computed from SEC filings. Its best check is revenue growth at 26.3%, and its weakest is net debt at $939M. The Quality tab shows every check against its target.

Does Dutch Bros (BROS) pay a dividend?

No. Dutch Bros (BROS) does not pay a dividend, and no dividend payment appears anywhere in the filing history we hold. Nor has its share count fallen meaningfully over the last twelve months, so cash is kept in the business. The Dividends tab shows its cash returns.

Source: 10-Q filed 6 Aug 2026 (period ending 30 Jun 2026), SEC. Price: last close 4 Nov 2026. How this is calculated. Sector medians are approximate S&P 500 benchmarks and update periodically. Analysis, not investment advice.

Spot a number that looks wrong? Check it in BROS'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.

2 of 2 free stocks used today

Keep analysing BROS

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.

SectorsPrivacyTerms© 2026 Intrinsiqq

Not financial advice. Analytical data for research only.

Intrinsiqq is a Netherlands-based company operating in Rotterdam, KvK 73238007.