As of 2025-06-02, the Intrinsic Value of Dutch Bros Inc (BROS) is 44.85 USD. This BROS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.20 USD, the upside of Dutch Bros Inc is -37.90%.
The range of the Intrinsic Value is 28.67 - 100.02 USD
Based on its market price of 72.20 USD and our intrinsic valuation, Dutch Bros Inc (BROS) is overvalued by 37.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.67 - 100.02 | 44.85 | -37.9% |
| DCF (Growth 10y) | 62.25 - 209.99 | 95.88 | 32.8% |
| DCF (EBITDA 5y) | 77.32 - 88.67 | 82.98 | 14.9% |
| DCF (EBITDA 10y) | 122.87 - 153.46 | 137.52 | 90.5% |
| Fair Value | 6.62 - 6.62 | 6.62 | -90.83% |
| P/E | 7.71 - 21.17 | 14.07 | -80.5% |
| EV/EBITDA | 22.57 - 41.77 | 29.66 | -58.9% |
| EPV | (6.31) - (7.61) | (6.96) | -109.6% |
| DDM - Stable | 3.16 - 13.46 | 8.31 | -88.5% |
| DDM - Multi | 32.43 - 108.14 | 49.99 | -30.8% |
| Market Cap (mil) | 11,875.46 |
| Beta | 2.31 |
| Outstanding shares (mil) | 164.48 |
| Enterprise Value (mil) | 12,230.71 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.82% |
| Cost of Debt | 7.45% |
| WACC | 7.74% |