NYSE
BROS
Last Price
US $51.13
KEY FIGURES
MKT CAP
$8.8B
EPS
TTM
$0.69
EPS Growth (1Y)
103.23%
PEG
TTM
-
P/E
TTM
74.45x
P/S
TTM
3.65x
YIELD
-
GROWTH (5Y CAGR)
Revenue
37.99%
EBITDA
Cash Flow (DCF)
Fair Value
Market $51.13
-97.73%
Default assumptions
EBITDA Multiple
Fair Value
Market $51.13
-82.83%
Default assumptions
Valuation
Financial
Performance
Cash flow to debt coverage
Dutch Bros Inc. cash flow to debt ratio of 27.14% indicates that the company generates enough cash to cover its debts. This level indicates strong financial health.
Free cash flow growth
Dutch Bros Inc.'s free cash flow has increased 120.34% from $24.69M last year to $54.41M, signaling increasing performance
Debt-to-equity ratio
Dutch Bros Inc.'s debt to equity ratio is 1.51, which means that the company's assets are unhealthy financed, signaling financial risk.
Debt-to-equity trend
Dutch Bros Inc.'s debt has decreased relative to shareholder equity from 1.75 last year to 1.51 today, signaling strengthened financials
Net debt to EBITDA
Dutch Bros Inc. has a net debt to EBITDA ratio of 2.94x, which is below the 3.00x threshold, indicating healthy leverage and financial stability
Interest coverage
Dutch Bros Inc.'s interest coverage ratio of 13.05 indicates that earnings with good margin can cover interest payments on company debt
Profit margin growth
Dutch Bros Inc.'s profit margin has increased (78.28%) in the last year from 2.75% to 4.91%, signaling increasing performance
Current ratio
Dutch Bros Inc.'s short-term assets of $357.38M exceed its short-term liabilities of $240.50M
Return on assets
Dutch Bros Inc.'s return on assets of 2.74% is lower than the 5.00% threshold, indicating inefficient asset utilization
Return on equity
Dutch Bros Inc.'s return on equity of 13.05%, is lower than 15.00%, indicating bad performance
Earnings quality
Dutch Bros Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Earnings stability
Dutch Bros Inc. has insufficient public price history to evaluate earnings stability.
Positive free cash flow
Dutch Bros Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Free cash flow yield
Dutch Bros Inc. has a free cash flow yield of 0.61%, which is below the 2.00% threshold, indicating limited cash return relative to market value
Earnings growth
Dutch Bros Inc.'s yearly earnings has increased 126.45% since last year from $35.26M to $79.84M, signaling increasing performance
Revenue growth
Dutch Bros Inc.'s yearly revenue has increased 27.88% since last year from $1.28B to $1.64B, signaling increasing performance
Return on invested capital
ROIC 4.81% (Source: FMP key-metrics). Below the 5% partial-credit threshold. Score: 0 of 2. The 5% and 10% cutoffs anchor to typical US weighted-average cost of capital. Below 5% indicates the company is not generating returns above its likely cost of capital under this definition of invested capital. Invested capital here includes equity, non-current liabilities (pension obligations, deferred taxes, lease obligations), and short-term debt. Cash is not subtracted. Companies with substantial float, lease portfolios, or cash holdings will score lower under this definition than under narrower operating-capital definitions. See methodology.
3-year revenue CAGR
Dutch Bros Inc.'s 3-year revenue CAGR of 30.39% is positive, indicating growing revenue over the past 3 years
Revenue consistency
Dutch Bros Inc. had revenue growth in 5 out of 5 years, indicating consistent revenue performance
Return on equity consistency
Dutch Bros Inc. has insufficient public price history to evaluate ROE consistency.
Cash Flow Valuation (DCF)
Dutch Bros Inc. is overvalued relative to its fair value price of 1.16 based on Discounted Cash Flow model
Earnings yield (TTM)
Dutch Bros Inc. has an earnings yield of 1.34%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
EBITDA Valuation
Dutch Bros Inc. is overvalued relative to its fair value price of 8.78 based on EBITDA multiple model
EV/EBITDA (FY)
Dutch Bros Inc. has an EV/EBITDA ratio of 34.69x, which exceeds the 20.00x threshold, indicating the stock may be overvalued relative to its operating earnings
PEG ratio (TTM/FY)
Dutch Bros Inc. had non-positive diluted EPS five years ago; the PEG ratio is not meaningful and the check fails.
Price-to-book ratio (FY)
Dutch Bros Inc. has a price-to-book ratio of 7.07x, which exceeds the 5.00x threshold, indicating the stock may be overvalued relative to its book value
Price-to-sales ratio (TTM)
Dutch Bros Inc. has a price-to-sales ratio of 3.66x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
13.05%
Return on equity
ROIC: 4.81%
Valuation History
71.0X
Price to Earnings
EV/EBITDA: 33.0X
Cash flow
Profit margin
60.53%
Cash flow
33.21%
Base valuations use default assumptions. Customize in the Valuator.