investorscraft@gmail.com

Intrinsic Value of Dutch Bros Inc. (BROS)

Previous Close$63.33
Intrinsic Value
Upside potential
Previous Close
$63.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount