The Discounted Cash Flow (DCF) valuation of Dutch Bros Inc (BROS) is 60.27 USD. With the latest stock price at 58.89 USD, the upside of Dutch Bros Inc based on DCF is 2.3%.
Based on the latest price of 58.89 USD and our DCF valuation, Dutch Bros Inc (BROS) is a buy. buying BROS stocks now will result in a potential gain of 2.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.5% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 37.34 - 153.55 | 60.27 |
| Upside | -36.6% - 160.7% | 2.3% |