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%

Dutch Bros Inc. (BROS) is a Restaurants company in the Consumer Cyclical sector, currently trading at $52.11. It has a SharesGrow Score of 61/100, indicating a above average investment profile with 2 out of 7 criteria passed.

SharesGrow calculates the intrinsic value of BROS = $128.04 (+145.7% from the current price, the stock appears undervalued). Analyst consensus target is BROS = $76 (+45.8% upside).

Valuation: BROS trades at a trailing Price-to-Earnings (P/E) of 88.3 (S&P 500 average ~25) with a forward Price/Earnings-to-Growth (PEG) of 2.69.

Financials: revenue is $1.6B, +30.4%/yr average growth. Net income is $80M, growing at +738.3%/yr. Net profit margin is 4.9% (thin). Gross margin is 25.9% (+1.4 pp trend).

Balance sheet: total debt is $1.1B against $681M equity (Debt-to-Equity (D/E) ratio 1.6, leveraged). Current ratio is 1.49 (adequate). Debt-to-assets is 36.2%. Total assets: $3.0B.

Analyst outlook: 19 / 20 analysts rate BROS as buy (95%) — strong consensus.

SharesGrow 7-Criteria breakdown: Value 40/100 (Partial), Growth 100/100 (Pass), Past 75/100 (Partial), Health 33/100 (Fail), Moat 49/100 (Partial), Future 100/100 (Pass), Income 30/100 (Fail).

$76.00
▲ 45.85% Upside
Average Price Target
Based on 20 Wall Street analysts offering 12-month price targets for Dutch Bros Inc., the average price target is $76.00, with a high forecast of $85.00, and a low forecast of $65.00.
Highest Price Target
$85.00
Average Price Target
$76.00
Lowest Price Target
$65.00

BROS SharesGrow Score Overview

61/100
SharesGrow Score
Above average fundamentals
View full scorecard →
VALUE 40/100
Valuation — P/E, PEG, Forward PEG
GROWTH 100/100
Financials — average growth
PAST 75/100
strong — trend
HEALTH 33/100
Balance sheet — Debt-to-Equity (D/E) ratio, Current ratio is
MOAT 49/100
Gross margin is + market cap
FUTURE 100/100
Analyst outlook — as buy
INCOME 30/100
Net profit margin is
Scores derived from financial statements, analyst ratings, and balance sheet data.

Score Breakdown — BROS

~
VALUE Partial
40/100
BROS trades at a trailing Price-to-Earnings (P/E) of 88.3 (S&P 500 average ~25). Forward PEG 2.69 — overvalued. Trailing PEG 3.16. Analyst consensus target is $76, implying +45.8% from the current price $52. Composite: Price-to-Earnings (20%) + Forward Price/Earnings-to-Growth (35%) + upside (25%) + trailing PEG (20%). ≥ 60 = Pass.
View details →
GROWTH Pass
100/100
BROS: +30.4%/yr revenue is, +738.3%/yr Net income is average growth. > 5%/yr — strong. Score: >20%/yr = 100, >10% = 80, >5% = 65, >0% = 45, < 0 = 15.
View details →
~
PAST Partial
75/100
BROS: 3 / 4 years profitable. mixed. Score = 3 / 4 × 100. ≥ 80 = Pass.
View details →
HEALTH Fail
33/100
Balance sheet BROS: Debt-to-Equity (D/E) ratio 1.6 (leveraged), Current ratio is 1.49 (adequate). Debt-to-Equity < 0.5, Current Ratio > 1.5, Interest Coverage > 8x = ideal. ≥ 70 = Pass.
View details →
~
MOAT Partial
49/100
BROS: Gross margin is 25.9% (+1.4 pp trend), $9B market cap. Moat (0-100): margin (35%) + trend (15%) + market cap (30%) + revenue is (20%). Score 49/100. ≥ 70 = Pass.
View details →
FUTURE Pass
100/100
Analyst outlook: 19 / 20 analysts rate BROS as buy (95%). Analyst consensus target is $76 (+45.8% upside). Score: 60% buy consensus + 40% upside. ≥ 60 = Pass.
View details →
INCOME Fail
30/100
BROS: Net profit margin is 4.9%. thin (0-5%). Score: ≥30% = 100, ≥20% = 85, ≥15% = 70, ≥10% = 55, ≥5% = 45, ≥0% = 30, < 0 = 10.
View details →

Stock Chart & Stats

Market Data
52-Week Range44.58-77.88
Volume5.19M
Avg Volume (30D)5.12M
Market Cap$9.01B
Beta (1Y)2.51
Share Statistics
EPS (TTM)0.64
Shares Outstanding$125.33M
IPO Date2021-09-15
Employees18,000
CEOChristine Barone
Financial Highlights & Ratios
Revenue (TTM)$1.64B
Gross Profit$423.95M
EBITDA$276.31M
Net Income$79.84M
Operating Income$161.18M
Total Cash$269.4M
Total Debt$1.09B
Net Debt$819.62M
Total Assets$3.01B
Price / Earnings (P/E)81.4
Price / Sales (P/S)5.5
Analyst Forecast
1Y Price Target$75.00
Target High$85.00
Target Low$65.00
Upside+43.9%
Rating ConsensusBuy
Analysts Covering20
Buy 95% Hold 5% Sell 0%
Price Target Summary
Company Info
CountryUS
ExchangeNYSE
CurrencyUSD
ISINUS26701L1008

Price Chart

BROS
Dutch Bros Inc.  ·  NYSE
Consumer Cyclical • Restaurants
44.58 52WK RANGE 77.88
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message