BROS Intrinsic Value
Intrinsic Value of BROS Overview
BROS Historical Intrinsic Value
BROS Valuation Metrics
BROS DCF Model
| Dec'20 Actual | Dec'21 Actual | Dec'22 Actual | Dec'23 Actual | Dec'24 Actual | Dec'25 Estimate | Dec'26 Estimate | Dec'27 Estimate | Dec'28 Estimate | Dec'29 Estimate | Dec'30 Estimate | Dec'31 Estimate | Dec'32 Estimate | Dec'33 Estimate | Dec'34 Estimate | Dec'35 Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 327.4 37.4% | 497.9 52.1% | 739.0 48.4% | 965.8 30.7% | 1,281.0 32.6% | 1,579.2 23.3% | 1,931.6 22.3% | 2,290.9 18.6% | 2,666.3 16.4% | 3,086.9 15.8% | 3,505.6 13.6% | 3,903.4 11.3% | 4,260.1 9.1% | 4,555.1 6.9% | 4,769.8 4.7% | 4,889.0 2.5% |
% margin | 10.7 3.3% | (113.3) (22.8%) | (2.6) (0.4%) | 46.2 4.8% | 106.1 8.3% | (16.4) (1.0%) | (20.0) (1.0%) | (23.8) (1.0%) | (27.7) (1.0%) | (32.0) (1.0%) | (36.4) (1.0%) | (40.5) (1.0%) | (44.2) (1.0%) | (47.3) (1.0%) | (49.5) (1.0%) | (50.7) (1.0%) |
NOPAT % effective tax rate | 9.3 2.8% | (112.8) (22.7%) | (3.0) (0.4%) | 27.2 2.8% | 83.1 6.5% | (12.8) (0.8%) | (15.7) (0.8%) | (18.6) (0.8%) | (21.7) (0.8%) | (25.1) (0.8%) | (28.5) (0.8%) | (31.7) (0.8%) | (34.6) (0.8%) | (37.0) (0.8%) | (38.7) (0.8%) | (39.7) (0.8%) |
% of revenue | 15.5 4.7% | 25.2 5.1% | 42.9 5.8% | 69.1 7.2% | 93.0 7.3% | 106.5 6.7% | 130.2 6.7% | 154.5 6.7% | 179.8 6.7% | 208.1 6.7% | 236.3 6.7% | 263.2 6.7% | 287.2 6.7% | 307.1 6.7% | 321.6 6.7% | 329.6 6.7% |
% of revenue | (40.6) (12.4%) | (118.4) (23.8%) | (187.9) (25.4%) | (228.5) (23.7%) | (221.7) (17.3%) | (349.5) (22.1%) | (427.5) (22.1%) | (507.0) (22.1%) | (590.0) (22.1%) | (683.1) (22.1%) | (775.8) (22.1%) | (863.8) (22.1%) | (942.7) (22.1%) | (1,008.0) (22.1%) | (1,055.5) (22.1%) | (1,081.9) (22.1%) |
% of revenue | (3.4) (1.0%) | 17.9 3.6% | (15.1) (2.0%) | 6.0 0.6% | 46.9 3.7% | 11.8 0.7% | 14.4 0.7% | 17.1 0.7% | 19.9 0.7% | 23.0 0.7% | 26.1 0.7% | 29.1 0.7% | 31.8 0.7% | 34.0 0.7% | 35.6 0.7% | 36.5 0.7% |
Free Cash Flow to Firm (FCFF) % of revenue | (19.1) (5.8%) | (188.2) (37.8%) | (163.1) (22.1%) | (126.1) (13.1%) | 1.2 0.1% | (244.0) (15.5%) | (298.5) (15.5%) | (354.0) (15.5%) | (412.0) (15.5%) | (477.0) (15.5%) | (541.7) (15.5%) | (603.2) (15.5%) | (658.3) (15.5%) | (703.9) (15.5%) | (737.1) (15.5%) | (755.5) (15.5%) |
% of FCFF used in calculation | 80.8% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||
Discount period | 0.50 | 1.50 | 2.50 | 3.50 | 4.50 | 5.50 | 6.50 | 7.50 | 8.50 | 9.50 | ||||||
Discount factor | 0.95 | 0.86 | 0.78 | 0.70 | 0.63 | 0.57 | 0.52 | 0.47 | 0.42 | 0.38 | ||||||
Discounted FCFF (DFCFF) |
BROS DCF Value
DCF Value Calculation
Equity Value Bridge
BROS Earnings Power Value and Enterprise Value
BROS Reverse DCF
Reverse DCF Assumptions and Outputs
Implied Free Cash Flow growth vs Historical average vs Industry growth
Competing with BROS Intrinsic Value
Company name | Market Cap | Enterprise Value | Intrinsic Value | DCF Value | Relative value | Ben Graham Revised fair value | Peter Lynch fair value | Earnings Power Value (EPV),
% of EV | Market-Implied Value of Growth (MIVoG),
% of EV | Reverse DCF (implied FCF growth) | Reverse DCF (implied Revenue growth) |
$14.7B | $15.1B | $11.9 80.2% overvalued | N/A | $11.9 80.2% overvalued | $24.0 60.2% overvalued | $7.7 87.2% overvalued | 5.8% | 94.2% | 56.9% | (100.0%) | |
$220.8B | $271.0B | $235.4 23.3% overvalued | $227.6 26.0% overvalued | $243.1 20.8% overvalued | $137.0 55.3% overvalued | $113.0 63.2% overvalued | 57.4% | 42.6% | 3.9% | 3.6% | |
$113.9B | $135.8B | $63.0 36.7% overvalued | $23.1 77.0% overvalued | $102.9 3.3% undervalued | Negative 109.7% overvalued | $22.3 77.6% overvalued | 40.7% | 59.3% | 9.1% | 7.3% | |
$68.7B | $71.8B | $22.5 54.9% overvalued | $15.3 69.0% overvalued | $29.8 40.4% overvalued | $21.7 56.5% overvalued | $19.4 61.1% overvalued | 17.4% | 82.6% | 20.9% | 22.1% | |
$44.4B | $56.0B | $157.8 0.7% undervalued | $177.9 14.0% undervalued | $137.7 12.1% overvalued | $96.2 38.6% overvalued | $77.7 50.4% overvalued | 52.6% | 47.4% | 4.7% | 4.7% | |
$22.5B | $28.6B | $186.0 1.8% overvalued | $86.9 54.0% overvalued | $285.0 50.5% undervalued | $133.8 29.3% overvalued | $128.2 32.3% overvalued | 59.1% | 40.9% | (1.4%) | 1.2% | |
$22.0B | $22.7B | $136.5 100.6% undervalued | $113.1 66.0% undervalued | $159.8 135.0% undervalued | $63.0 7.4% overvalued | $53.6 21.1% overvalued | 97.7% | 2.3% | (7.1%) | (7.6%) | |
$18.6B | $18.7B | $81.4 65.7% undervalued | $62.2 27.0% undervalued | $100.5 104.7% undervalued | $32.1 34.6% overvalued | $30.2 38.6% overvalued | 64.8% | 35.2% | 5.1% | 5.7% | |
$15.0B | $20.0B | $459.2 6.6% undervalued | $448.7 4.0% undervalued | $469.7 9.1% undervalued | $170.2 60.5% overvalued | $147.3 65.8% overvalued | 49.5% | 50.5% | 5.8% | 5.8% | |
$11.9B | $12.5B | $170.3 3.8% overvalued | $115.5 35.0% overvalued | $225.2 27.2% undervalued | $79.1 55.4% overvalued | $72.7 59.0% overvalued | 40.1% | 59.9% | 9.8% | 11.0% | |
$9,226.8M | $9,239.4M | $22.7 71.7% overvalued | N/A | $22.7 71.7% overvalued | Negative 157.2% overvalued | Negative 131.4% overvalued | 7.8% | 92.2% | 46.6% | 52.2% |
Intrinsic Valuation Tools
FAQ
What is the DCF value of Dutch Bros Inc. (BROS)?
As of today, DCF Value of Dutch Bros Inc. is $0.0, which is undervalued by 0.0%, compared to the current market share price of $60.2
How was the DCF Value calculated?
Step 1: Calculating Intrinsic Enterprise Value DCF Value was calculated by estimating Dutch Bros Inc. future free cash flow and then discounting it, using a chosen discount rate to determine Intrinsic Enterprise Value of $0.0B Step 2: Balance Sheet Adjustments Intrinsic Equity Value is calculated by subtracting Balance Sheet items (Cash & Equivalents, Short-term investments and Total Debt) from previously calculated Intrinsic Enterprise Value. This Intrinsic Equity Value is then divided by the total number of outstanding shares of 0 to determine DCF Value of $0.0
What is the Relative value of Dutch Bros Inc. (BROS)?
As of today, Relative Value of Dutch Bros Inc. is $11.9, which is overvalued by 80.2%, compared to the current market share price of $60.2
How was the Relative Value calculated?
Relative Value was calculated by applying various valuation multiples (EV/Revenue, EV/EBITDA, P/E etc.) to Dutch Bros Inc. financials to determine Relative Value of $11.9
What is Dutch Bros Inc. (BROS) discount rate?
Dutch Bros Inc. current Cost of Equity is 11.2%, while its WACC stands at 10.7%. Cost of Equity is used to value equity, while discounting free cash flow to equity holders (such as Net Income or Free Cash Flow to Equity). Weighted Average Cost of Capital (WACC) is used to value the entire firm, while discounting cash flows available to both debt and equity holders (NOPAT or Free Cash Flow to the Firm)
How is Cost of Equity for Dutch Bros Inc. (BROS) calculated?
The Cost of Equity represents the return a company must offer investors to compensate for the risk of investing in its stock. It's calculated using the Capital Asset Pricing Model (CAPM), which combines the risk-free rate, the stock's beta, and the equity risk premium (ERP). This model considers the inherent risk of investing in the stock compared to a risk-free investment and the market's overall risk. Cost of Equity = Risk-Free Rate + Beta x Effective Risk Premium (ERP) 11.2% = 4.3% + 1.5 x 4.6%
How is WACC for Dutch Bros Inc. (BROS) calculated?
WACC, or Weighted Average Cost of Capital, is a calculation that reflects the average rate of return a company is expected to pay its security holders to finance its assets. It is a critical measure in financial analysis for valuing a company's entire operations. The WACC formula combines the costs of equity and debt, weighted by their respective proportions in the company's capital structure. WACC = Cost of Equity x Equity Weight in Total Capital + Cost of Debt x (1 - Effective Tax Rate) Debt Weight in Total Capital 10.7% = 11.2% x 4.7% + 0.9% x (1 - 14.8%) x 95.3%