The Discounted Cash Flow (DCF) valuation of Dutch Bros Inc (BROS) is 44.85 USD. With the latest stock price at 72.20 USD, the upside of Dutch Bros Inc based on DCF is -37.9%.
Based on the latest price of 72.20 USD and our DCF valuation, Dutch Bros Inc (BROS) is a sell. selling BROS stocks now will result in a potential gain of 37.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.8% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 28.67 - 100.02 | 44.85 |
| Upside | -60.3% - 38.5% | -37.9% |