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) reported exceptional year-over-year revenue growth of +27.9% through 2025-12 (TTM revenue vs prior-year TTM). Net income showed exceptional earnings expansion of +126.5% YoY, reaching $21M in the latest quarter. The net profit margin is 4.8%, which is thin. The company has maintained profitability in all 4 quarters. The gross margin is 25.9% (low), down 0.6pp vs the prior year. With a $9B market cap, MOAT composite score of 49/100 (moderate competitive position).

Criteria proven by this page:

  • GROWTH (100/100, Pass) — proving strong growth momentum
  • PAST (75/100, Pass) — proving consistent earnings. Looking at the full 7-year annual 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
4/4 qtrs profit
EPS $0.17
Proven by this page
HEALTH
33/100
Debt-to-Equity & liquidity
→ Health
~
MOAT
49/100
Score: 49/100
GM 25.9% (-0.6pp)
Proven by this page
GROWTH
100/100
Rev +27.9% YoY
NI +126.5% YoY
Proven by this page
INCOME
30/100
Margin 4.8%
$444M
Proven by this page
Dutch Bros Inc. Earnings and Revenue History
Revenue
Earnings & Profit Margin
Metric TTM Q4 FY2025 Q3 FY2025 Q2 FY2025 Q1 FY2025
Revenue $1.64B$443.61M$423.58M$415.81M$355.15M
Gross Profit $423.95M$107.13M$106.78M$120.04M$89.99M
Gross Margin 25.9%24.1%25.2%28.9%25.3%
Operating Income $161.18M$33.96M$41.49M$54.66M$31.07M
Net Income $79.84M$21.37M$17.5M$25.62M$15.35M
Net Margin 4.9%4.8%4.1%6.2%4.3%
EPS (Diluted) $0.64$0.17$0.14$0.20$0.13
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message