← Scroll for more →
Dutch Bros Inc. (BROS)
Retail-Eating & Drinking Places
Latest Price
$41.64
TTM P/E
57.83
Normalized P/E
164.82
TTM Div Yield
--
Fwd Div Yield
--
Book Value
5.93
P/B Ratio
7.02
Valuation metrics
adjust assumptions →EPS: $0.64
Book value / share: $4.42
Formula: √(22.5 × EPS × BVPS)
Graham Number
$7.97
81% downside
Norm. op. income: $46M (median of 5yr)
Tax rate: 14%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$3.03
93% downside
Base FCF: $40M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$19.52
53% downside
EPS: $0.64
Target P/E: 58×
Formula: EPS × P/E
P/E Fair Value
$37.12
11% downside
Institutional Ownership
99.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| FMR LLC | 16.72M | $1.20B | 12.43% | +7.16M | 2026-06-30 |
| BlackRock, Inc. | 14.66M | $1.05B | 10.90% | +784.9K | 2026-06-30 |
| Price T Rowe Associates Inc | 9.59M | $688.0M | 7.13% | +1.96M | 2026-06-30 |
| Vanguard Capital Management LLC | 6.07M | $435.0M | 4.51% | +376.5K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 5.94M | $426.0M | 4.42% | +466.1K | 2026-06-30 |
| T. Rowe Price Investment Management, Inc. | 4.27M | $306.0M | 3.17% | -364.5K | 2026-06-30 |
| State Street Corp | 3.85M | $276.0M | 2.86% | +71.8K | 2026-06-30 |
| Wellington Management Group LLP | 3.09M | $221.0M | 2.30% | +851.1K | 2026-06-30 |
| Citadel Advisors LLC | 3.00M | $215.0M | 2.23% | -397.8K | 2026-06-30 |
| Baillie Gifford & Co | 2.74M | $196.0M | 2.04% | -255.3K | 2026-06-30 |