|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 53.44 USD | +5.61% |
|
-4.37% | -12.71% |
| Apr. 12 | McDonald's to add refreshers, crafted sodas to US menus | RE |
| Apr. 10 | Dutch Bros Likely to Sustain Sales Momentum Through 2026, UBS Says | MT |
Company Valuation: Dutch Bros Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,539 | 1,634 | 2,389 | 5,962 | 7,777 | 6,803 | - | - |
| Change | - | -35.66% | 46.23% | 149.58% | 30.44% | -12.53% | - | - |
| Enterprise Value (EV) 1 | 2,524 | 1,712 | 2,353 | 6,288 | 8,128 | 7,133 | 7,064 | 7,040 |
| Change | - | -32.16% | 37.41% | 167.25% | 29.25% | -12.23% | -0.97% | -0.34% |
| P/E ratio | -164x | -313x | 1,056x | 154x | 95.7x | 60x | 44.3x | 35.6x |
| PBR | - | 35.7x | 15.4x | 16.1x | 19.3x | 9.24x | 7.52x | 6x |
| PEG | - | 4.4x | -8x | 0x | 1.1x | 1.5x | 1.3x | 1.5x |
| Capitalization / Revenue | 5.1x | 2.21x | 2.47x | 4.65x | 4.75x | 3.33x | 2.7x | 2.22x |
| EV / Revenue | 5.07x | 2.32x | 2.44x | 4.91x | 4.96x | 3.49x | 2.81x | 2.3x |
| EV / EBITDA | 30.7x | 18.8x | 14.7x | 27.3x | 26.9x | 19.6x | 15.3x | 12.4x |
| EV / EBIT | -22.3x | -656x | 50.9x | 59.3x | 50.4x | 35.1x | 25.9x | 20.4x |
| EV / FCF | -66.3x | -13.4x | -26.6x | 255x | 149x | 172x | 83.2x | 63.4x |
| FCF Yield | -1.51% | -7.47% | -3.76% | 0.39% | 0.67% | 0.58% | 1.2% | 1.58% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.31 | -0.09 | 0.03 | 0.34 | 0.64 | 0.8908 | 1.205 | 1.5 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 497.9 | 739 | 965.8 | 1,281 | 1,638 | 2,046 | 2,518 | 3,065 |
| EBITDA 1 | 82.09 | 91.18 | 160.1 | 230.3 | 302.6 | 364.6 | 462.9 | 569.6 |
| EBIT 1 | -113.3 | -2.612 | 46.22 | 106.1 | 161.2 | 203.5 | 272.7 | 344.5 |
| Net income 1 | -14.04 | -4.753 | 1.718 | 35.26 | 79.84 | 122.1 | 167.2 | 202.9 |
| Net Debt 1 | -14.9 | 78.73 | -35.88 | 326.3 | 350.8 | 331 | 261.6 | 237.4 |
| Reference price 2 | 50.91 | 28.19 | 31.67 | 52.38 | 61.22 | 53.44 | 53.44 | 53.44 |
| Nbr of stocks (in thousands) | 49,873 | 57,953 | 75,430 | 113,823 | 127,031 | 127,293 | - | - |
| Announcement Date | 3/1/22 | 2/22/23 | 2/21/24 | 2/12/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 59.99x | 3.49x | 19.56x | -.--% | 6.8B | |
| 22.66x | 3.1x | 15.14x | 1.9% | 911M | |
| 16.58x | 0.54x | 5.61x | 1.97% | 768M | |
| 67.91x | 0.97x | 7.25x | - | 269M | |
| Average | 41.79x | 2.02x | 11.89x | 1.29% | 2.19B | |
| Weighted average by Cap. | 52.54x | 3.11x | 17.50x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- BROS Stock
- Valuation Dutch Bros Inc.
Select your edition
All financial news and data tailored to specific country editions
