Valuation Dutch Bros Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 13/05/2026 am IST			5-day change	1st Jan Change
50.68 ^USD	-0.88%		-11.35%	-17.22%

13/05	Dutch Bros to Acquire Phoenix East Valley Franchise	MT
13/05	Dutch Bros to acquire Phoenix East Valley franchise, expanding company-operated presence in Arizona	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,539	1,634	2,389	5,962	7,777	6,953	-	-
Change	-	-35.66%	46.23%	149.58%	30.44%	-10.59%	-	-
Enterprise Value (EV) ¹	2,524	1,712	2,353	6,288	8,128	7,327	7,231	7,080
Change	-	-32.16%	37.41%	167.25%	29.25%	-9.85%	-1.32%	-2.08%
P/E ratio	-164x	-313x	1,056x	154x	95.7x	59x	41.9x	32.4x
PBR	-	35.7x	15.4x	16.1x	19.3x	8.93x	7.21x	5.64x
PEG	-	4.4x	-8x	0x	1.1x	1.7x	1x	1.1x
Capitalization / Revenue	5.1x	2.21x	2.47x	4.65x	4.75x	3.34x	2.72x	2.24x
EV / Revenue	5.07x	2.32x	2.44x	4.91x	4.96x	3.52x	2.83x	2.28x
EV / EBITDA	30.7x	18.8x	14.7x	27.3x	26.9x	19.4x	15.2x	12.1x
EV / EBIT	-22.3x	-656x	50.9x	59.3x	50.4x	34.9x	25.9x	19.8x
EV / FCF	-66.3x	-13.4x	-26.6x	255x	149x	123x	69.1x	49.8x
FCF Yield	-1.51%	-7.47%	-3.76%	0.39%	0.67%	0.81%	1.45%	2.01%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.31	-0.09	0.03	0.34	0.64	0.8587	1.21	1.565
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	497.9	739	965.8	1,281	1,638	2,080	2,557	3,110
EBITDA ¹	82.09	91.18	160.1	230.3	302.6	378.1	475.2	584
EBIT ¹	-113.3	-2.612	46.22	106.1	161.2	209.7	279.1	357.9
Net income ¹	-14.04	-4.753	1.718	35.26	79.84	124.1	177.3	210.6
Net Debt ¹	-14.9	78.73	-35.88	326.3	350.8	374.4	277.9	127.2
Reference price ²	50.91	28.19	31.67	52.38	61.22	50.68	50.68	50.68
Nbr of stocks (in thousands)	49,873	57,953	75,430	1,13,823	1,27,031	1,37,193	-	-
Announcement Date	01/03/22	22/02/23	21/02/24	12/02/25	12/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DUTCH BROS INC.	59.02x	3.52x	19.38x	-.--%	695.29Cr
KOMEDA HOLDINGS CO., LTD.	21.19x	2.93x	14.33x	2.03%	85Cr
DOUTOR NICHIRES HOLDINGS CO., LTD.	15.74x	0.5x	5.2x	2.08%	73Cr
KIMLY LIMITED	14.77x	1.33x	7.46x	5.08%	41Cr
BLACK ROCK COFFEE BAR, INC.	53.64x	0.7x	5.24x	-	20Cr
Average	32.87x	1.80x	10.32x	2.3%	182.8Cr
Weighted average by Cap.	49.95x	3.07x	16.94x	0.59%