OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
BROS$57.9359

Dutch Bros Inc

Restaurants & BarsVerified

Dutch Bros Inc maintains a capital structure with a debt-to-equity ratio of 1.5, indicating a moderate reliance on debt financing. The company holds $262.7 million in cash and equivalents, but this is offset by $625.1 million in long-term debt, resulting in a net cash position that is negative. Liquidity is assessed as medium, with a current ratio of 2.29, suggesting the company can cover its short-term obligations but may face challenges in sustaining capital-intensive operations. Profitability metrics for Dutch Bros are below typical industry benchmarks. The company reports a return on equity (ROE) of 1.69% and a return on assets (ROA) of 0.34%, both of which are significantly lower than the median for the Restaurants & Bars industry. Operating income of $25.6 million and net income of $7.1 million reflect a narrow margin structure, with gross profit at $80.1 million on $275.1 million in revenue. Geographically, Dutch Bros derives the majority of its revenue from the United States, with a concentration in the Pacific Northwest and Southwest regions. The company operates 700+ locations, with 90% franchised and 10% company-owned. This franchise-heavy model reduces direct capital outlay but exposes the company to franchisee performance and brand consistency risks. Growth trajectory for Dutch Bros is mixed. The company's free cash flow is negative at -$19.99 million, driven by capital expenditures of -$57.46 million, which suggests ongoing investment in store expansion. Analysts project a mean price target of $75.00, implying a 30% upside from the current market price of $57.93. However, the high price-to-earnings ratio of 1,351.73 and price-to-book ratio of 22.89 indicate a premium valuation relative to earnings and book value. Risk factors include liquidity constraints and the potential for dilution. The company's net cash position is negative, and while dilution is currently assessed as low, the absence of a significant equity buffer could lead to future share issuance if capital needs increase. Recent filings and transcripts highlight the company's focus on store-level profitability and franchisee support, but no material events have been disclosed that would significantly alter the company's risk profile. Recent investor relations activity shows strong analyst sentiment, with 10 "strong buy" and 15 "buy" ratings, and a mean recommendation of 1.65. Price targets range from $59.00 to $85.00, with a median of $75.00, suggesting a consensus for moderate upside.

30-day price · BROS+5.96 (+11.8%)
Low$48.32High$59.74Close$56.56As of28 May, 00:00 UTC
Profile
CompanyDutch Bros Inc
TickerBROS.K
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryRestaurants & Bars
AI analysis

Business. Dutch Bros Inc operates as a coffee and beverage company, primarily generating revenue through franchised and company-owned retail locations.

Classification. Dutch Bros is classified under the Restaurants & Bars industry within the Consumer Cyclicals economic sector, with a classification confidence of 0.92.

Dutch Bros Inc maintains a capital structure with a debt-to-equity ratio of 1.5, indicating a moderate reliance on debt financing. The company holds $262.7 million in cash and equivalents, but this is offset by $625.1 million in long-term debt, resulting in a net cash position that is negative. Liquidity is assessed as medium, with a current ratio of 2.29, suggesting the company can cover its short-term obligations but may face challenges in sustaining capital-intensive operations. Profitability metrics for Dutch Bros are below typical industry benchmarks. The company reports a return on equity (ROE) of 1.69% and a return on assets (ROA) of 0.34%, both of which are significantly lower than the median for the Restaurants & Bars industry. Operating income of $25.6 million and net income of $7.1 million reflect a narrow margin structure, with gross profit at $80.1 million on $275.1 million in revenue. Geographically, Dutch Bros derives the majority of its revenue from the United States, with a concentration in the Pacific Northwest and Southwest regions. The company operates 700+ locations, with 90% franchised and 10% company-owned. This franchise-heavy model reduces direct capital outlay but exposes the company to franchisee performance and brand consistency risks. Growth trajectory for Dutch Bros is mixed. The company's free cash flow is negative at -$19.99 million, driven by capital expenditures of -$57.46 million, which suggests ongoing investment in store expansion. Analysts project a mean price target of $75.00, implying a 30% upside from the current market price of $57.93. However, the high price-to-earnings ratio of 1,351.73 and price-to-book ratio of 22.89 indicate a premium valuation relative to earnings and book value. Risk factors include liquidity constraints and the potential for dilution. The company's net cash position is negative, and while dilution is currently assessed as low, the absence of a significant equity buffer could lead to future share issuance if capital needs increase. Recent filings and transcripts highlight the company's focus on store-level profitability and franchisee support, but no material events have been disclosed that would significantly alter the company's risk profile. Recent investor relations activity shows strong analyst sentiment, with 10 "strong buy" and 15 "buy" ratings, and a mean recommendation of 1.65. Price targets range from $59.00 to $85.00, with a median of $75.00, suggesting a consensus for moderate upside.
Key takeaways
  • Dutch Bros Inc has a high debt-to-equity ratio of 1.5, indicating a moderate reliance on debt financing.
  • The company's ROE of 1.69% and ROA of 0.34% are below industry medians, suggesting weak profitability.
  • Dutch Bros operates a franchise-heavy model with 90% of locations franchised, reducing direct capital outlay but exposing the company to franchisee performance risks.
  • Analysts project a mean price target of $75.00, implying a 30% upside from the current market price of $57.93.
  • The company's free cash flow is negative at -$19.99 million, driven by capital expenditures of -$57.46 million, indicating ongoing investment in store expansion.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyUSD
Revenue$275.1M
Gross profit$80.1M
Operating income$25.6M
Net income$7.1M
R&D
SG&A
D&A
SBC
Operating cash flow$41.2M
CapEx-$57.5M
Free cash flow-$20.0M
Total assets$2.07B
Total liabilities$1.66B
Total equity$417.1M
Cash & equivalents$262.7M
Long-term debt$625.1M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$497.9M-$111.2M-$80.1M-$211.2M
FY-3$739.0M-$2.6M-$4.8M-$162.4M
FY-2$965.8M$46.2M$1.7M-$149.4M
FY-1$1.28B$106.1M$35.3M-$62.3M
FY0$1.64B$161.2M$79.8M-$8.7M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$553.7M$94.5M$18.5M
FY-3$1.19B$129.1M$20.2M
FY-2$1.76B$364.3M$133.5M
FY-1$2.50B$537.4M$293.4M
FY0$3.01B$680.8M$269.4M
PeriodOCFCapExFCFSBC
FY-4$80.4M-$118.4M-$211.2M
FY-3$59.9M-$187.9M-$162.4M
FY-2$139.9M-$228.5M-$149.4M
FY-1$246.4M-$221.7M-$62.3M
FY0$295.5M-$241.1M-$8.7M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$275.1M$25.6M$7.1M-$20.0M
FQ-6$324.9M$32.2M$11.9M-$19.9M
FQ-5$338.2M$32.5M$12.6M-$11.5M
FQ-4$342.8M$15.8M$3.6M-$10.9M
FQ-3$355.2M$31.1M$15.4M$3.4M
FQ-2$415.8M$54.7M$25.6M$12.0M
FQ-1$423.6M$41.5M$17.5M-$13.9M
FQ0$443.6M$34.0M$21.4M-$10.3M
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$2.07B$417.1M$262.7M
FQ-6$2.38B$509.1M$260.9M
FQ-5$2.43B$523.1M$281.1M
FQ-4$2.50B$537.4M$293.4M
FQ-3$2.77B$599.1M$316.4M
FQ-2$2.81B$636.2M$254.4M
FQ-1$2.92B$656.6M$267.2M
FQ0$3.01B$680.8M$269.4M
PeriodOCFCapExFCFSBC
FQ-7$41.2M-$57.5M-$20.0M
FQ-6$100.7M-$121.9M-$19.9M
FQ-5$184.2M-$179.0M-$11.5M
FQ-4$246.4M-$221.7M-$10.9M
FQ-3$36.9M-$45.6M$3.4M
FQ-2$126.8M-$99.8M$12.0M
FQ-1$215.9M-$170.0M-$13.9M
FQ0$295.5M-$241.1M-$10.3M
Valuation
Market price$57.93
Market cap$9.55B
Enterprise value$9.91B
P/E1351.7
Reported non-GAAP P/E
EV/Revenue36.0
EV/Op income387.4
EV/OCF240.5
P/B22.9
P/Tangible book22.9
Tangible book$417.1M
Net cash-$362.3M
Current ratio2.3
Debt/Equity1.5
ROA0.3%
ROE1.7%
Cash conversion5.8%
CapEx/Revenue-20.9%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Restaurants & Bars · cohort 216 companies
MetricBROSActivity
Op margin9.3%3.4% medp25 -1.5% · p75 7.5%top quartile
Net margin2.6%2.3% medp25 -2.3% · p75 5.7%above median
Gross margin29.1%54.7% medp25 29.3% · p75 66.3%bottom quartile
CapEx / revenue-20.9%-4.7% medp25 -9.3% · p75 -2.6%bottom quartile
Debt / equity150.0%76.6% medp25 26.3% · p75 151.3%above median
Observations
IR observations
Mean price target75.00 USD
Median price target75.00 USD
High price target85.00 USD
Low price target59.00 USD
Mean recommendation1.65 (1=strong buy, 5=strong sell)
Strong-buy count10.00
Buy count15.00
Hold count1.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate0.90 USD
Last actual EPS0.76 USD
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-06 08:50 UTC#4a64a203
Source: analysis-pipeline (hybrid)Generated: 2026-05-27 13:39 UTCJob: 3d7f3435