The Discounted Cash Flow (DCF) valuation of Dutch Bros Inc (BROS) is 56.22 USD. With the latest stock price at 50.56 USD, the upside of Dutch Bros Inc based on DCF is 11.2%.
Based on the latest price of 50.56 USD and our DCF valuation, Dutch Bros Inc (BROS) is a buy. buying BROS stocks now will result in a potential gain of 11.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.4% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 35.44 - 133.91 | 56.22 |
| Upside | -29.9% - 164.9% | 11.2% |