As of 2025-05-17, the Fair Value of Dutch Bros Inc (BROS) is 6.69 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 73.72 USD, the upside of Dutch Bros Inc is -90.92%.
With the market price of 73.72 USD and our fair value calculation, Dutch Bros Inc (BROS) is not a good investment. Investing in BROS stocks now will result in a potential loss of 90.92%.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | 6.10 | -80.10 | -4.80 | 1.72 | 35.26 | -8.36 |
| YoY growth | -78.52% | -1,413.11% | 94.01% | 135.79% | 1,952.27% | 138.09% |
| Market Cap (mil) | 11,996.46 |
| P/E | 275.50x |
| Forward P/E | 88.80x |
| EPS | 0.27 |
| Avg earnings growth rate | 138.09% |
| TTM earnings | 43.55 |