BROS
Dutch Bros Inc.
$67.53
+1.28
(+1.93%)
Mkt Cap
11.45B
Volume
419,051
52W Range
44.58-74.65
Sector
Consumer Cyclical
Beta
2.32
EPS (TTM)
0.64
P/E Ratio
103.50
Revenue (TTM)
1.75B
Rev Growth (5Y)
+38.0%
EPS Growth (5Y)
+0.8%
AlphaVal · Fair Value
What we estimate one share is worth
$70.60
Fair Value
weak signal
6.2% below fair value
Modeled from cash flows & growth.
AlphaQuality · Grade · Gated
How strong & durable the business is
F
Platform & Compounding FCF
30.0 / 100 pillar composite (overridden)
A platform business that compounds free cash flow — graded A–F vs. similar companies.
Company Description
Dutch Bros Inc., in collaboration with its subsidiaries, operates and licenses drive-thru establishments throughout the United States. The company's business model is divided into two primary divisions: its directly owned and managed shops, and its franchising and other related ventures. Customers are served through the firm's corporate-operated locations and its online platforms, utilizing brand names like Dutch Bros, Dutch Bros Coffee, Dutch Bros Rebel, and Blue Rebel. Established in 1992, Dutch Bros Inc. has its corporate headquarters situated in Grants Pass, Oregon.
Track Record
Showing latest 4 periods • Swipe for more
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.64B | 1.28B | 965.78M | 739.01M | 497.88M | 327.41M | 238.37M |
| Net Income | 79.84M | 35.26M | 1.72M | (4.75M) | (12.68M) | 5.72M | 28.39M |
| EPS | 0.64 | 0.31 | 0.03 | -0.09 | -0.28 | 0.00 | 0.61 |
| Free Cash Flow | 54.41M | 24.69M | (88.54M) | (128.00M) | (38.07M) | 12.97M | 17.24M |
| FCF / Share | 0.43 | 0.22 | -1.43 | -2.47 | -0.83 | 0.28 | 0.37 |
| Operating CF | 295.55M | 246.43M | 139.91M | 59.88M | 80.38M | 53.55M | 56.70M |
| Total Assets | 3.01B | 2.50B | 1.76B | 1.19B | 553.70M | 259.66M | 168.28M |
| Total Debt | 1.09B | 942.91M | 676.58M | 625.42M | 150.69M | 95.12M | 47.91M |
| Cash & Equiv | 269.40M | 293.35M | 133.54M | 20.18M | 18.51M | 31.64M | 15.58M |
| Book Value | 680.82M | 537.37M | 364.35M | 129.12M | 94.52M | 75.99M | 78.02M |
| Return on Equity | 0.12 | 0.07 | 0.00 | -0.04 | -0.13 | 0.08 | 0.36 |
| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 464.41M | 443.61M | 423.58M | 415.81M | 355.15M | 342.79M | 338.21M | 324.92M | 275.10M | 254.12M | 264.51M | 249.88M |
| Net Income | 16.10M | 21.37M | 17.50M | 25.62M | 15.35M | 3.61M | 12.64M | 11.94M | 7.06M | (1.40M) | 4.21M | 2.75M |
| EPS | 0.13 | 0.17 | 0.14 | 0.20 | 0.13 | 0.03 | 0.11 | 0.12 | 0.08 | -0.02 | 0.07 | 0.05 |
| Free Cash Flow | 27.72M | 8.47M | 18.92M | 35.69M | (8.67M) | 19.47M | 26.41M | (4.91M) | (16.27M) | (15.72M) | (16.36M) | (16.26M) |
| FCF / Share | 0.22 | 0.07 | 0.15 | 0.28 | -0.07 | 0.17 | 0.23 | -0.05 | -0.20 | -0.21 | -0.28 | -0.29 |
| Operating CF | 84.72M | 79.64M | 89.12M | 89.90M | 36.88M | 62.24M | 83.47M | 59.54M | 41.19M | 45.01M | 49.06M | 42.77M |
| Total Assets | 3.11B | 3.01B | 2.92B | 2.81B | 2.77B | 2.50B | 2.43B | 2.38B | 2.07B | 1.76B | 1.64B | 1.37B |
| Total Debt | 1.16B | 1.09B | 1.04B | 980.94M | 1.02B | 942.91M | 928.62M | 910.84M | 861.36M | 676.58M | 645.63M | 783.14M |
| Cash & Equiv | 263.52M | 269.40M | 267.19M | 254.41M | 316.44M | 293.35M | 281.13M | 260.92M | 262.72M | 133.54M | 149.79M | 23.72M |
| Book Value | 696.45M | 680.82M | 656.56M | 636.17M | 599.06M | 537.37M | 523.15M | 509.14M | 417.12M | 364.35M | 331.68M | 135.41M |
| Return on Equity | 0.02 | 0.03 | 0.03 | 0.04 | 0.03 | 0.01 | 0.02 | 0.02 | 0.02 | -0.00 | 0.01 | 0.02 |
BROS News
Dutch Bros (BROS) Declines More Than Market: Some Information for Investors
When I Try to Imagine the Best Investment Opportunity for the Next 10 Years, I Keep Coming Back to This Stock
Can Starbucks Continue Obliterating Dutch Bros in the Second Half?
Follow the Smoothie, Not the Beer
Dutch Bros (BROS) Advances While Market Declines: Some Information for Investors
Prediction: Dutch Bros Will Hit $130 by 2031 for This Obvious Reason
YUMC or BROS: Which Is the Better Value Stock Right Now?
BROS Trades at a Premium, Stock Up 30% in 3 Months: Buy Now or Wait?
Zacks Industry Outlook Dutch, Brinker, BJ's and Arcos
4 Restaurant Stocks Worth Buying Despite Industry Headwinds