Last Price$60.23.0%
Market Cap$14.7B
P/OCF LTM
55.5x
5Y avg
55.7x
Restaurants industry
median
8.8x
Stock quality & Intrinsic value
7/10
(0.8%) overvalued
Dutch Bros Inc. P/OCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|
| P/OCF LTM | 61.3x | 65.2x | 45.3x | 55.5x |
Overvalued or undervalued?
Check the intrinsic value for BROS
and see if it's the right time to invest.
Dutch Bros Inc. (BROS) P/OCF LTM comparison analysis
General
LTM P/OCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Dutch Bros Inc.BROS
59.5x
32.6%
1,127.4%
2.8%
Median Peer Set
21.5x
7.6%
10.0%
12.3%
CAVA Group, Inc.CAVA
57.3x
32.3%
418.2%
13.5%
Chipotle Mexican Grill, Inc.CMG
32.6x
14.6%
25.8%
13.6%
Yum! Brands, Inc.YUM
26.2x
6.7%
(7.2%)
19.7%
Domino's Pizza, Inc.DPZ
24.0x
5.1%
13.6%
12.4%
McDonald's CorporationMCD
23.4x
1.7%
(1.1%)
31.7%
Starbucks CorporationSBUX
19.7x
0.6%
(8.1%)
10.4%
Texas Roadhouse, Inc.TXRH
15.7x
16.0%
42.5%
8.1%
Restaurant Brands International Inc.QSR
14.7x
19.7%
(41.8%)
12.1%
Darden Restaurants, Inc.DRI
13.5x
8.6%
6.3%
9.0%
Yum China Holdings, Inc.YUMC
13.1x
3.0%
18.1%
8.1%
BROS key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|
% growth | 238.4 0.0% | 327.4 37.4% | 497.9 52.1% | 739.0 48.4% | 965.8 30.7% | 1,281.0 32.6% |
| Cost of Goods Sold (COGS) | 142.3 | 211.7 | 346.1 | 558.1 | 714.5 | 940.9 |
% margin | 96.1 40.3% | 115.8 35.4% | 151.8 30.5% | 180.9 24.5% | 251.3 26.0% | 340.1 26.6% |
| Operating Expenses | 65.8 | 105.1 | 265.0 | 183.5 | 205.1 | 234.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 65.8 | 105.1 | 265.0 | 183.5 | 205.1 | 234.0 |
% margin | 30.3 12.7% | 10.7 3.3% | (113.3) (22.8%) | (2.6) (0.4%) | 46.2 4.8% | 106.1 8.3% |
| Interest Income | 2.3 | 3.7 | 7.1 | 18.0 | 0.0 | 0.0 |
| Interest Expense | 2.3 | 3.7 | 7.1 | 18.0 | 32.3 | 27.0 |
| Pre-tax Income | 28.5 | 6.6 | (121.6) | (16.7) | 16.9 | 84.9 |
% effective tax rate | 0.1 0.3% | 0.8 12.8% | (0.5) 0.4% | 2.6 (15.6%) | 7.0 41.2% | 18.4 21.7% |
% margin | 28.4 11.9% | 5.7 1.7% | (14.0) (2.8%) | (4.8) (0.6%) | 1.7 0.2% | 35.3 2.8% |
| EPS | 0.57 | 0.12 | (0.28) | (0.09) | 0.03 | 0.34 |
| Diluted EPS | 0.57 | 0.12 | (0.28) | (0.09) | 0.03 | 0.34 |
% margin | 40.5 17.0% | 26.5 8.1% | (87.2) (17.5%) | 44.5 6.0% | 118.3 12.2% | 204.9 16.0% |
Discover more Stock Ideas
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%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
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%
FAQ
1) What is Dutch Bros Inc.'s P/OCF LTM?
As of today, Microsoft Corp's last 12-month P/OCF LTM is 55.5x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual P/OCF LTM for Dutch Bros Inc. have been 52.0x over the past three years, and 39.0x over the past five years.
2) Is Dutch Bros Inc.'s P/OCF LTM Good?
As of today, Dutch Bros Inc.'s P/OCF LTM is 55.5x, which is higher than industry median of 8.8x. It indicates that Dutch Bros Inc.'s P/OCF LTM is Bad.