Intrinsic Value of S&P & Nasdaq Contact Us

Dutch Bros Inc. BROS NYSE

NYSE • Consumer Cyclical • Restaurants • US • USD

SharesGrow Score
61/100
2/7 Pass
SharesGrow Intrinsic Value
$128.04
+145.7%
Analyst Price Target
$76.00
+45.8%
SharesGrow 7-Criteria Score All 7 criteria scored · income-related highlighted on this page

Dutch Bros Inc. (BROS) has shown exceptional revenue growth over the past 3 years, expanding from $739M to $1.6B (average +30.4%/yr). Net income reached $80M, reflecting exceptional earnings expansion at +738.3%/yr on average. The net profit margin is 4.9%, which is thin. the company was profitable in 3 out of the last 4 years tracked. The gross margin is 25.9% (low), with a +1.4pp trend over the period. With a $9B market cap and MOAT composite score of 49/100, the company has a moderate competitive position.

Criteria proven by this page:

  • GROWTH (100/100, Pass) — proving strong growth momentum
  • PAST (75/100, Partial) — profitability has been inconsistent. Looking at the full 7-year history, the company was profitable in 5 of 7 years — a solid long-term record with occasional losses
  • INCOME (30/100, Partial) — the company is profitable but margin is below 15%
  • MOAT (49/100, Partial) — some competitive advantages are present but not dominant

Overall SharesGrow Score: 61/100 with 2/7 criteria passed.

61/100
SG Score
View full scorecard →
~
VALUE
40/100
Price-to-Earnings & upside
→ IV page
FUTURE
100/100
Analyst consensus
→ Forecast
~
PAST
75/100
3/4 yrs profit
EPS $0.63
Proven by this page
HEALTH
33/100
Debt-to-Equity & liquidity
→ Health
~
MOAT
49/100
Score: 49/100
GM 25.9% (+1.4pp)
Proven by this page
GROWTH
100/100
Rev +30.4%/yr
NI +738.3%/yr
Proven by this page
INCOME
30/100
Margin 4.9%
$1.6B
Proven by this page
Dutch Bros Inc. Earnings and Revenue History
Analyst Forecast →
Revenue  Actual & Estimate
Earnings & Profit Margin  Actual & Estimate
Metric TTM FY2025 FY2024 FY2023 FY2022
Revenue $1.64B$1.64B$1.28B$965.78M$739.01M
Gross Profit $423.95M$423.95M$340.13M$251.3M$180.92M
Gross Margin 25.9%25.9%26.6%26%24.5%
Operating Income $161.18M$161.18M$106.09M$46.22M$-2.61M
Net Income $79.84M$79.84M$35.26M$1.72M$-4.75M
Net Margin 4.9%4.9%2.8%0.2%-0.6%
EPS (Diluted) $0.64$0.63$0.34$0.03$-0.09
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message