Value Sense
BROS
Dutch Bros Inc. (BROS)
Last Price$60.23.0%
Market Cap$14.7B
WACC
10.7%
Cost of Equity
11.2%
Cost of Debt
0.8%
Debt to Equity
4.9%
Beta
1.0
Stock quality
7/10
Good
BROS
is 80.2% overvalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

BROS WACC

Recent WACC calculation

as of Mar 11, 2025
Cost of Equity
% share of Total Capital
11.2%
95.3%
Risk-free rate
4.3%
Beta
1.5
Equity Risk Premium
4.6%
Country risk premium
0.0%
Cost of Debt (after-tax)
% share of Total Capital
0.8%
4.7%
Average Cost of Debt
0.9%
Effective Tax Rate
14.8%
WACC
10.7%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

BROS Cost of Equity

Recent Cost of Equity calculation

as of Mar 11, 2025
Risk-free rate
4.3%
Beta
1.5
Equity risk premium
4.6%
Country risk premium
0.0%
Cost of Equity
11.2%

Cost of Equity dynamics

BROS vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Dutch Bros Inc. logo
Dutch Bros Inc.BROS
10.7%
32.6%
1,127.4%
2.8%
Median Peer Set
7.8%
7.6%
10.0%
12.3%
CAVA Group, Inc. logo
CAVA Group, Inc.CAVA
10.7%
32.3%
418.2%
13.5%
Chipotle Mexican Grill, Inc. logo
Chipotle Mexican Grill, Inc.CMG
9.5%
14.6%
25.8%
13.6%
Restaurant Brands International Inc. logo
Restaurant Brands International Inc.QSR
8.4%
19.7%
(41.8%)
12.1%
Texas Roadhouse, Inc. logo
Texas Roadhouse, Inc.TXRH
8.3%
16.0%
42.5%
8.1%
Darden Restaurants, Inc. logo
Darden Restaurants, Inc.DRI
7.9%
8.6%
6.3%
9.0%
Yum China Holdings, Inc. logo
Yum China Holdings, Inc.YUMC
7.7%
3.0%
18.1%
8.1%
Starbucks Corporation logo
Starbucks CorporationSBUX
7.2%
0.6%
(8.1%)
10.4%
Yum! Brands, Inc. logo
Yum! Brands, Inc.YUM
7.2%
6.7%
(7.2%)
19.7%
Domino's Pizza, Inc. logo
Domino's Pizza, Inc.DPZ
6.6%
5.1%
13.6%
12.4%
McDonald's Corporation logo
McDonald's CorporationMCD
6.2%
1.7%
(1.1%)
31.7%

Explore more intrinsic value tools hub for BROS

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is Dutch Bros Inc.'s discount rate as of Mar 11, 2025?

As of Mar 11, 2025, Dutch Bros Inc.'s discount rate is 10.69%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Dutch Bros Inc.'s capital structure and risk profile.

What is Dutch Bros Inc.'s weighted average cost of capital (WACC)?

Dutch Bros Inc.'s WACC as of Mar 11, 2025, is 10.69%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is Dutch Bros Inc.'s cost of equity?

Dutch Bros Inc.'s cost of equity is 11.2%, as of Mar 11, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.