NEW
Stock Screener with Intrinsic Value
Dutch Bros Inc. (BROS)
Last Price$63.31.3%
Market Cap$15.3B
WACC
10.8%
Cost of Equity
11.4%
Cost of Debt
0.6%
Debt to Equity
6.1%
Beta
0.9
Stock quality
6/10
Good
BROS WACC
Crunching data... Almost there!
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.
BROS Cost of Equity
Crunching data... Almost there!
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.BROS
10.8%
30.7%
N/A
0.2%
Median Peer Set
7.6%
9.3%
15.6%
11.0%
CAVA Group, Inc.CAVA
11.2%
29.2%
N/A
1.8%
Chipotle Mexican Grill, Inc.CMG
9.8%
14.3%
36.9%
12.4%
Texas Roadhouse, Inc.TXRH
8.5%
15.4%
14.3%
6.6%
Darden Restaurants, Inc.DRI
8.3%
8.6%
6.3%
9.0%
Yum China Holdings, Inc.YUMC
7.6%
14.7%
89.5%
7.5%
Yum! Brands, Inc.YUM
7.5%
3.4%
22.7%
22.6%
Starbucks CorporationSBUX
7.3%
0.6%
(8.1%)
10.4%
Domino's Pizza, Inc.DPZ
6.6%
(1.3%)
16.9%
11.6%
McDonald's CorporationMCD
6.4%
10.0%
38.6%
33.2%
Restaurant Brands International Inc.QSR
5.3%
7.9%
13.9%
16.9%
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
Loved by
investors
worldwide
investors
worldwide
10K+
Investors
use our platform
#1
Top value investing hub
with all necessary tools
1K+
Experienced investors
in our community
4.9
Average rating across
all rating platforms
FAQ
What is Dutch Bros Inc.'s discount rate as of Feb 03, 2025?
As of Feb 03, 2025, Dutch Bros Inc.'s discount rate is 10.82%. 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 Feb 03, 2025, is 10.82%. 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 11.4%, as of Feb 03, 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.