Valuation Black Rock Coffee Bar, Inc.

Stocks

Market Closed - Nasdaq 20:00:00 29/10/2026 GMT			5-day change	1st Jan Change
10.59 ^USD	+3.82%		+9.74%	-52.40%

10-24	Black Rock Coffee Bar Opens New Rancho Cucamonga Location in California	CI
10-09	Black Rock Coffee Bar Continues Austin-Area Growth with New Killeen Location	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	388.9	235.2	-	-
Change	-	-39.53%	-	-
Enterprise Value (EV) ¹	387.2	242.1	253	259.9
Change	-	-37.49%	4.5%	2.72%
P/E	-	54.2x	41.1x	32.4x
PBR	3.62x	1.88x	1.73x	1.46x
PEG	-	-	1.3x	1.2x
Capitalization / Revenue	1.94x	0.92x	0.74x	0.61x
EV / Revenue	1.93x	0.95x	0.8x	0.67x
EV / EBITDA	14.1x	6.92x	5.81x	5.1x
EV / EBIT	430x	17.4x	14.6x	11.8x
EV / FCF	-11.8x	-17.7x	20.7x	-
FCF Yield	-8.44%	-5.66%	4.82%	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-	0.1954	0.2578	0.327
Distribution rate	-	-	-	-
Net sales ¹	200.3	255.5	318.1	385.1
EBITDA ¹	27.5	34.96	43.56	50.99
EBIT ¹	0.901	13.93	17.33	21.93
Net income ¹	-16.54	10.79	13.89	15.61
Net Debt ¹	-1.654	6.884	17.78	24.67
Reference price ²	22.25	10.59	10.59	10.59
Nbr of stocks (in thousands)	17,478	22,208	-	-
Announcement Date	03/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BLACK ROCK COFFEE BAR, INC.	54.21x	0.95x	6.92x	-	235M
MCDONALD'S CORPORATION	20.11x	7.88x	14.24x	2.91%	182B
STARBUCKS CORPORATION	47.13x	3.68x	23.83x	2.39%	120B
COMPASS GROUP PLC	25.24x	1.28x	12.52x	2.2%	57.1B
YUM! BRANDS, INC.	16.56x	6.04x	17.93x	1.94%	42.18B
CHIPOTLE MEXICAN GRILL, INC.	29.23x	3.46x	20.17x	-.--%	39.57B
RESTAURANT BRANDS INTERNATIONAL INC.	16.35x	3.8x	11.92x	3.53%	25.45B
DARDEN RESTAURANTS, INC.	19.61x	2x	12.06x	2.95%	24.95B
YUM CHINA HOLDINGS, INC.	15.35x	1.1x	7.24x	2.63%	15.39B
ARAMARK	30.98x	0.96x	12.45x	0.85%	14.77B
Average	27.48x	3.11x	13.93x	2.16%	52.2B
Weighted average by Cap.	27.28x	4.83x	16.53x	2.38%