Previous Close | $63.33 |
Intrinsic Value | $153.07 |
Upside potential | +142% |
Data is not available at this time.
Dutch Bros Inc. operates in the highly competitive quick-service restaurant (QSR) sector, specializing in handcrafted beverages, including coffee, energy drinks, and specialty teas. The company differentiates itself through a drive-thru-centric model, emphasizing speed, customer engagement, and a vibrant brand culture. With a strong presence in the Western U.S., Dutch Bros leverages a franchise-like operator model to expand rapidly while maintaining quality control and localized marketing. Its revenue is primarily driven by company-operated and franchised locations, with a focus on high-margin beverage sales and limited food offerings. The company competes with both national coffee chains and regional players, carving out a niche through its distinctive customer experience and community-driven branding. Dutch Bros’ asset-light expansion strategy and scalable operating model position it for sustained growth in the fragmented QSR coffee segment.
Dutch Bros reported revenue of $1.28 billion for FY 2024, reflecting its expanding store footprint and same-store sales growth. Net income stood at $35.3 million, with diluted EPS of $0.34, indicating modest profitability amid aggressive expansion. Operating cash flow of $246.4 million suggests healthy cash generation, though capital expenditures of $221.7 million highlight significant reinvestment needs for new store openings and infrastructure.
The company’s earnings power is supported by high-margin beverage sales and operational leverage from its growing store base. Capital efficiency is tempered by upfront costs associated with new locations, but the scalable model suggests improving returns over time. Operating cash flow coverage of capital expenditures indicates sufficient liquidity to fund growth without excessive reliance on external financing.
Dutch Bros maintains a solid liquidity position with $293.4 million in cash and equivalents, though total debt of $942.9 million reflects leverage from expansion. The balance sheet shows a mix of growth-oriented debt and equity, with manageable near-term maturities. The absence of dividends allows for reinvestment in operations, aligning with its high-growth strategy.
Dutch Bros is in a high-growth phase, prioritizing store expansion and market penetration over shareholder payouts. The company does not currently pay dividends, opting to reinvest cash flows into new locations and operational scaling. Same-store sales growth and unit economics remain key metrics, with a focus on achieving sustainable profitability as the store base matures.
The market values Dutch Bros as a growth story, with multiples reflecting expectations for rapid unit expansion and margin improvement. Investor sentiment hinges on execution risks, including competition and operational scalability. The current valuation suggests optimism about the company’s ability to replicate its regional success nationally.
Dutch Bros’ strategic advantages include its cult-like brand loyalty, efficient drive-thru model, and scalable operator system. The outlook depends on successful geographic expansion and maintaining customer engagement amid rising competition. Long-term success will require balancing growth investments with profitability, leveraging its unique culture to sustain differentiation in the crowded QSR coffee market.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |