Valuation Dutch Bros Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 18:00:21 15/06/2026 BST			5-day change	1st Jan Change
67.48 ^USD	+2.41%		+20.24%	+10.48%

06-12	Dutch Bros Insider Sold Shares Worth $2,527,492, According to a Recent SEC Filing	MT
06-02	Dutch Bros Inc. Presents at 46th Annual William Blair Growth Stock Conference, Jun-02-2026 02:00 PM

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,539	1,634	2,389	5,962	7,777	9,040	-	-
Change	-	-35.66%	46.23%	149.58%	30.44%	16.24%	-	-
Enterprise Value (EV) ¹	2,524	1,712	2,353	6,288	8,128	9,495	9,382	9,211
Change	-	-32.16%	37.41%	167.25%	29.25%	16.83%	-1.19%	-1.83%
P/E Ratio	-164x	-313x	1,056x	154x	95.7x	77.4x	55.4x	43.3x
PBR	-	35.7x	15.4x	16.1x	19.3x	11.6x	9.37x	7.33x
PEG	-	4.4x	-8x	0x	1.1x	2.3x	1.4x	1.5x
Capitalization / Revenue	5.1x	2.21x	2.47x	4.65x	4.75x	4.34x	3.53x	2.91x
EV / Revenue	5.07x	2.32x	2.44x	4.91x	4.96x	4.56x	3.67x	2.96x
EV / EBITDA	30.7x	18.8x	14.7x	27.3x	26.9x	25.1x	19.7x	15.8x
EV / EBIT	-22.3x	-656x	50.9x	59.3x	50.4x	45.4x	33.6x	26x
EV / FCF	-66.3x	-13.4x	-26.6x	255x	149x	156x	91.6x	57.6x
FCF Yield	-1.51%	-7.47%	-3.76%	0.39%	0.67%	0.64%	1.09%	1.74%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.31	-0.09	0.03	0.34	0.64	0.851	1.189	1.522
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	497.9	739	965.8	1,281	1,638	2,081	2,558	3,110
EBITDA ¹	82.09	91.18	160.1	230.3	302.6	378.6	476.8	584.5
EBIT ¹	-113.3	-2.612	46.22	106.1	161.2	209	279.4	354.1
Net income ¹	-14.04	-4.753	1.718	35.26	79.84	124.8	177.1	214.4
Net Debt ¹	-14.9	78.73	-35.88	326.3	350.8	455.7	342.4	171.1
Reference price ²	50.91	28.19	31.67	52.38	61.22	65.89	65.89	65.89
Nbr of stocks (in thousands)	49,873	57,953	75,430	113,823	127,031	137,193	-	-
Announcement Date	01/03/22	22/02/23	21/02/24	12/02/25	12/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DUTCH BROS INC.	77.42x	4.56x	25.08x	-.--%	9.04B
KOMEDA HOLDINGS CO., LTD.	17.96x	2.53x	12.22x	2.38%	778M
KIMLY LIMITED	14.89x	1.32x	7.43x	4.94%	393M
BLACK ROCK COFFEE BAR, INC.	36.51x	0.65x	4.97x	-	159M
Average	36.70x	2.27x	12.42x	2.44%	2.59B
Weighted average by Cap.	69.96x	4.23x	23.14x	0.37%