SharesGrow 7-Criteria Score
All 7 criteria scored · valuation-related highlighted on this page
Dutch Bros Inc. (BROS) trades at a trailing P/E of 88.3, forward P/E of 59.1. Trailing earnings yield is 1.13%, forward earnings yield 1.69%. PEG 1.04. Graham Number is $10.00.
Criteria proven by this page:
- VALUE (40/100, Partial) — mixed signals — some valuation metrics are favorable while others are stretched.
- Forward P/E 59.1 (down from trailing 88.3) — analysts expect earnings to grow, which would improve the valuation.
- PEG Ratio 1.04 — between 1.0–2.0 indicates moderate valuation relative to growth.
- Trailing Earnings Yield 1.13% — below bond yields — investors are paying a premium for expected growth rather than current earnings. Forward yield improves to 1.69% as earnings recover.
- Analyst consensus target $76.00 (+45.8% upside) — significant upside potential according to Wall Street analysts.
Overall SharesGrow Score: 61/100 with 2/7 criteria passed.
SharesGrow 7-Criteria Score
~
VALUE
40/100
Price-to-Earnings & upside
Proven by this page
✗
HEALTH
33/100
Debt-to-Equity & liquidity
→ Health
Valuation Snapshot — BROS
Valuation Multiples
P/E (TTM)88.3
Forward P/E59.1
PEG Ratio1.04
Forward PEG1.48
P/B Ratio10.36
P/S Ratio5.86
EV/EBITDA39.3
Per Share Data
EPS (TTM)$0.63
Forward EPS (Est.)$0.88
Book Value / Share$7.07
Revenue / Share$12.89
FCF / Share$0.43
Yields & Fair Value
Earnings Yield1.13%
Forward Earnings Yield1.69%
Dividend Yield0.00%
Graham Number$10.00
SharesGrow IV$128.04 (+145.7%)
Analyst Target$76.00 (+45.8%)
Historical Valuation
| Year |
P/E (TTM) |
PEG Ratio |
P/B Ratio |
P/S Ratio |
Dividend Yield |
| 2019 |
60.4 |
0.00 |
21.98 |
7.19 |
0.39% |
| 2020 |
299.5 |
-3.00 |
22.57 |
5.24 |
0.45% |
| 2021 |
-184.2 |
0.00 |
24.70 |
4.69 |
9.14% |
| 2022 |
-307.6 |
4.57 |
11.32 |
1.98 |
- |
| 2023 |
1,144.3 |
-8.79 |
5.40 |
2.04 |
- |
| 2024 |
169.7 |
0.17 |
11.14 |
4.67 |
- |
| 2025 |
96.1 |
0.90 |
11.27 |
4.68 |
- |
P/E Ratio & Earnings Yield
Earnings Per Share (EPS) History
| Year |
EPS (Diluted) |
Revenue |
Net Income |
Net Margin |
| 2019 |
$0.57 |
$238.37M |
$28.39M |
11.9% |
| 2020 |
$0.12 |
$327.41M |
$5.73M |
1.7% |
| 2021 |
$-0.28 |
$497.88M |
$-14.04M |
-2.8% |
| 2022 |
$-0.09 |
$739.01M |
$-4.75M |
-0.6% |
| 2023 |
$0.03 |
$965.78M |
$1.72M |
0.2% |
| 2024 |
$0.34 |
$1.28B |
$35.26M |
2.8% |
| 2025 |
$0.63 |
$1.64B |
$79.84M |
4.9% |
Analyst Estimates
| Year |
EPS (Avg) |
EPS Range |
Revenue (Avg) |
Revenue Range |
Analysts |
| 2026 |
$0.88 |
$0.81 – $0.98 |
$2.05B |
$2.02B – $2.07B |
12 |
| 2027 |
$1.17 |
$0.94 – $1.37 |
$2.52B |
$2.44B – $2.56B |
12 |
| 2028 |
$1.52 |
$1.34 – $1.68 |
$3.08B |
$3.07B – $3.08B |
4 |
| 2029 |
$1.79 |
$1.73 – $1.85 |
$3.57B |
$3.47B – $3.66B |
2 |
| 2030 |
$2.26 |
$2.18 – $2.33 |
$4.18B |
$4.07B – $4.29B |
2 |
