Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Dutch Bros Inc.'s cash flows over 5 years with line-by-line expense modeling. Revenue is projected revenue growing from 24.8% to 17.2% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 5, DPO 15, DIO 21). At a 7.9% WACC with mid-year discounting, the terminal value (124% of enterprise value) is derived by applying the industry peer median EV/EBITDA multiple of 18.3x to Year 6 EBITDA. After subtracting net debt, the equity value implies a fair price of $36.11 per share, suggesting BROS is overvalued by 29.4% at the current price of $51.13.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | Terminal | |
|---|---|---|---|---|---|---|
| Profit Before Tax | -44 | -55 | -67 | -77 | -91 | -93 |
| (−) Net Interest | 45 | 56 | 68 | 79 | 92 | 95 |
| (+) D&A | 200 | 262 | 330 | 413 | 518 | 531 |
| EBITDA | 200 | 263 | 331 | 415 | 520 | 533 |
| (−) Tax | 0 | 0 | 0 | 0 | 0 | — |
| (−) CapEx | 429 | 528 | 645 | 749 | 878 | — |
| (−) ΔWC | 23 | 12 | 14 | 13 | 16 | — |
| Free Cash Flow (FCF) | -252 | -278 | -328 | -347 | -374 | — |
| Peers' EBITDA Multiple | 18.3x | |||||
| Terminal Value | 9,738 | |||||
| WACC / Discount Rate | 7.91% | |||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5 |
| Present Value of FCF | -242 | -248 | -272 | -266 | -265 | 6,653 |
| Enterprise Value | 5,361 | |||||
| Projection Period | -1,292 | -24.1% | ||||
| Terminal Value | 6,653 | 124.1% | ||||
| (−) Current Net Debt | 820 | |||||
| Equity Value | 4,542 | |||||
| (÷) Outstanding Shares | 126M | |||||
| Fair Price | $36 | -29.4% | ||||
| WACC \ EV/EBITDA Exit Multiple | 14.3x | 16.3x | 18.3x | 20.3x | 22.3x |
|---|---|---|---|---|---|
| 5.9% | $28 | $34 | $41 | $47 | $54 |
| 6.9% | $26 | $32 | $38 | $44 | $51 |
| 7.9% | $25 | $30 | $36 | $42 | $48 |
| 8.9% | $23 | $28 | $34 | $39 | $45 |
| 9.9% | $21 | $27 | $32 | $37 | $43 |
Current price: $51.13. Green = undervalued, Red = overvalued.
Based on default parameters
Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Dutch Bros Inc.'s cash flows over 10 years with analyst estimates for the first 3–5 years, fading toward long-term GDP growth for the remaining years with line-by-line expense modeling. Revenue is projected revenue growing from 24.8% to 8.3% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 5, DPO 15, DIO 21). At a 7.9% WACC with mid-year discounting, the terminal value (135% of enterprise value) is derived by applying the industry peer median EV/EBITDA multiple of 18.3x to Year 11 EBITDA. After subtracting net debt, the equity value implies a fair price of $65.84 per share, suggesting BROS is undervalued by 28.8% at the current price of $51.13.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Profit Before Tax | -44 | -55 | -67 | -77 | -91 | -117 | -146 | -173 | -197 | -213 | -218 |
| (−) Net Interest | 45 | 56 | 68 | 79 | 92 | 120 | 148 | 176 | 200 | 217 | 222 |
| (+) D&A | 200 | 262 | 330 | 413 | 518 | 646 | 787 | 964 | 1,170 | 1,401 | 1,436 |
| EBITDA | 200 | 263 | 331 | 415 | 520 | 648 | 790 | 967 | 1,174 | 1,405 | 1,440 |
| (−) Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| (−) CapEx | 429 | 528 | 645 | 749 | 878 | 1,136 | 1,410 | 1,676 | 1,903 | 2,061 | — |
| (−) ΔWC | 23 | 12 | 14 | 13 | 16 | 32 | 34 | 33 | 28 | 19 | — |
| Free Cash Flow (FCF) | -252 | -278 | -328 | -347 | -374 | -520 | -654 | -741 | -757 | -675 | — |
| Peers' EBITDA Multiple | 18.3x | ||||||||||
| Terminal Value | 26,293 | ||||||||||
| WACC / Discount Rate | 7.91% | ||||||||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5.5 | 6.5 | 7.5 | 8.5 | 9.5 | 5 |
| Present Value of FCF | -242 | -248 | -272 | -266 | -265 | -342 | -398 | -419 | -396 | -327 | 12,275 |
| Enterprise Value | 9,100 | ||||||||||
| Projection Period | -3,175 | -34.9% | |||||||||
| Terminal Value | 12,275 | 134.9% | |||||||||
| (−) Current Net Debt | 820 | ||||||||||
| Equity Value | 8,281 | ||||||||||
| (÷) Outstanding Shares | 126M | ||||||||||
| Fair Price | $66 | +28.8% | |||||||||
| WACC \ EV/EBITDA Exit Multiple | 14.3x | 16.3x | 18.3x | 20.3x | 22.3x |
|---|---|---|---|---|---|
| 5.9% | $57 | $70 | $83 | $96 | $109 |
| 6.9% | $51 | $62 | $74 | $86 | $98 |
| 7.9% | $44 | $55 | $66 | $77 | $87 |
| 8.9% | $39 | $49 | $58 | $68 | $78 |
| 9.9% | $34 | $43 | $52 | $61 | $70 |
Current price: $51.13. Green = undervalued, Red = overvalued.
Based on default parameters
Using the industry peer median P/E Multiples multiple (trailing + forward), Dutch Bros Inc. (BROS) has a fair value of $18.63 based on 9 comparable companies in the Restaurants industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Dutch Bros Inc.BROS | 6,430 | 81.2x | 56.1x |
| Five Below, Inc. | 12,910 | 36.2x | 47.3x |
| BorgWarner Inc. | 10,986 | 41.5x | 10.2x |
| Texas Roadhouse, Inc. | 10,800 | 26.8x | 26.0x |
| MGM Resorts International | 10,284 | 49.5x | 15.5x |
| CAVA Group, Inc. | 9,558 | 152.1x | 160.9x |
| The Gap, Inc. | 9,444 | 11.8x | 12.4x |
| Gildan Activewear Inc. | 8,411 | 20.7x | 15.7x |
| Autoliv, Inc. | 7,878 | 11.0x | 10.0x |
| MakeMyTrip Limited | 3,876 | 49.1x | 48.5x |
| Industry Median | 36.2x | 15.7x | |
| (*) Profit after tax | 80 | 115 | |
| Equity Value | 2,889 | 1,798 | |
| (/) Outstanding shares | 126 | 126 | |
| Fair Price | $23 | $14 | |
Using the industry peer median EV/EBITDA multiple (trailing + forward), Dutch Bros Inc. (BROS) has a fair value of $38.04 based on 9 comparable companies in the Restaurants industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Dutch Bros Inc.BROS | 6,430 | 26.0x | 20.5x |
| Five Below, Inc. | 12,910 | 21.9x | 27.0x |
| BorgWarner Inc. | 10,986 | 6.1x | 6.2x |
| Texas Roadhouse, Inc. | 10,800 | 18.3x | 16.4x |
| MGM Resorts International | 10,284 | 37.5x | 38.3x |
| CAVA Group, Inc. | 9,558 | 67.4x | 54.7x |
| The Gap, Inc. | 9,444 | 7.7x | 7.9x |
| Gildan Activewear Inc. | 8,411 | 17.1x | 17.3x |
| Autoliv, Inc. | 7,878 | 6.5x | 6.4x |
| MakeMyTrip Limited | 3,876 | 22.5x | 22.2x |
| Industry Median | 18.3x | 17.3x | |
| (*) EBITDA | 279 | 353 | |
| = Enterprise Value | 5,096 | 6,111 | |
| (-) Net Debt | 820 | 820 | |
| Equity Value | 4,276 | 5,291 | |
| (/) Outstanding shares | 126 | 126 | |
| Fair Price | $34 | $42 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Dutch Bros Inc. (BROS) has a fair value of $42.35 based on 9 comparable companies in the Restaurants industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Dutch Bros Inc.BROS | 6,430 | 4.4x | 3.5x |
| Five Below, Inc. | 12,910 | 3.0x | 3.7x |
| BorgWarner Inc. | 10,986 | 0.9x | 0.9x |
| Texas Roadhouse, Inc. | 10,800 | 2.1x | 1.9x |
| MGM Resorts International | 10,284 | 3.7x | 3.7x |
| CAVA Group, Inc. | 9,558 | 8.3x | 6.7x |
| The Gap, Inc. | 9,444 | 0.8x | 0.8x |
| Gildan Activewear Inc. | 8,411 | 3.5x | 3.6x |
| Autoliv, Inc. | 7,878 | 0.9x | 0.9x |
| MakeMyTrip Limited | 3,876 | 3.7x | 3.6x |
| Industry Median | 3.0x | 3.6x | |
| (*) Revenue | 1,638 | 2,075 | |
| = Enterprise Value | 4,889 | 7,402 | |
| (-) Net Debt | 820 | 820 | |
| Equity Value | 4,070 | 6,582 | |
| (/) Outstanding shares | 126 | 126 | |
| Fair Price | $32 | $52 | |
Using the PEG framework with analyst consensus forward EPS growth of 25.0%, the company has a fair value of $22.05 based on NTM EPS (FY2026) of $0.88. The current PEG ratio is 2.07.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateForward | 29.1% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| NTM EPS (FY2026) | $0.88 |
| Fair Value | $22.05 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $0.63 | — | — |
| FY2026E | $0.88 | +40.0% | 16 |
| FY2027E | $1.17 | +33.0% | 16 |
| FY2028E | $1.52 | +29.4% | 9 |
| FY2029E | $1.79 | +17.9% | 4 |
| FY2030E | $2.26 | +26.3% | 4 |
5Y Forward EPS CAGR: 29.1%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-12.7M | $-0.28 | — |
| FY2022 | $-4.8M | $-0.09 | — |
| FY2023 | $1.7M | $0.03 | — |
| FY2024 | $35.3M | $0.31 | +1019.1% |
| FY2025 | $79.8M | $0.63 | +103.2% |
4Y Historical EPS CAGR: 561.2%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.