TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity

Get the Brief in your inbox

A daily, SEC-grounded read on the market — movers, earnings, and our boldest calls. Free.

TTENK/calls

SEC-grounded equity research — opinionated calls reasoned over real filings.

Research

  • The Brief
  • Markets
  • All Stocks
  • Screener
  • Discover
  • Research
  • The Flip Side
  • Track record

Tools

  • Compare
  • Congress trades
  • Events
  • Filing search
  • Groups
  • Trending
  • News

More

  • Pricing
  • Community
  • Newsletter
  • Developers / API
  • Account
DisclosuresTermsPrivacy

Research & education only — not financial advice.TENK is not a registered investment adviser; calls are impersonal, generated from SEC filings and a delayed/third-party price feed, and may be wrong or out of date. The operator and an affiliated trading operation may hold or trade the securities TENK rates — see Disclosures. Do your own research.

EDGAR® is a registered trademark of the U.S. Securities and Exchange Commission. TENK/calls is an independent service and is not affiliated with, endorsed by, or approved by the U.S. Securities and Exchange Commission.

TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity

Pulling SEC filings + quote and writing the call…

TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity
← New search
Home›Stocks›BROS

BROS

Dutch Bros Inc.

Next earnings Aug 4, 2026 (after close) · consensus $0.30 EPS, $535M rev

Last earnings +3.3% on 2026-05-06

Hold
$72.16
▲ +0.66%
$72.16▲ +4.07%
over 1Y
L $46.69H $74.24
Earnings Dividend Split Congress buy Congress sellGrouped by date · hover a pin to expand
Today+0.7%
1W+8.3%
1M+24.7%
3M+43.3%
YTD+16.1%
1Y+4.1%
OverviewFinancialsValuationQualityTimelineFilings
Rating
Hold
Quality
B-
Valuation
Overvalued
Filings
Watch
Hold
Conviction
Horizon
Long (>12mo)
Street · 31 analysts
Strong Buy

Fast-growing drive-thru coffee chain (rev +28%, 1,136 shops) finally profitable — but a 110x P/E prices the growth fully.

Revenue (FY2025) $1.64B · FY2025

The read

Middling fundamentals and a rich price (~69% above fair value) leave little margin of safety — a wait-and-see.

Dutch Bros is a genuine high-growth story executing well. FY2025 revenue grew 27.9% to $1.64B as systemwide shops rose 15.7% to 1,136 across 25 states, and the company crossed firmly into profitability — net income jumped 126.5% to $79.8M and diluted EPS rose 88.2% to $0.64, a sharp turn from net losses as recently as FY2022 (-$4.75M). Operating income grew 51.9% to $161M (9.8% operating margin), and operating cash flow of $296M comfortably funds the $241M expansion capex driving new-shop growth. The improving operating leverage as the base scales is the heart of the bull case.

The model still carries the hallmarks of an early-stage growth concept: net margin is only 4.9%, return on equity 11.7%, and the balance sheet is levered (liabilities/equity 3.10x, partly lease-driven) with cash down 8.2% to $269M against rising capex. Management flags real operating headwinds — minimum-wage increases across operating states, commodity (arabica, dairy) inflation, and a heavy Western-US geographic concentration — that it is offsetting with menu pricing and productivity, but pricing power has limits before demand softens.

AI-generated analysis, produced by our proprietary engine from SEC filing data.

Investment recommendation produced by TENK/calls (tenkcalls.com), Luxembourg. Completed Jun 21, 2026, 4:46 PM ET. Ratings & methodology: definitions · All recommendations to date: track record · Conflicts: disclosures. Not investment advice.

Financials · annual, by fiscal year

Line itemFY21FY22FY23FY24FY25
Revenue$498M$739M$966M$1.28B$1.64B
Gross profit—————
Operating income-$111M-$2.61M$46.2M$106M$161M
Net income-$12.7M-$4.75M$1.72M$35.3M$79.8M
Diluted EPS-$0.28-$0.09$0.03$0.34$0.64
Net margin-2.5%-0.6%0.2%2.8%4.9%

Annual figures from SEC 10-K XBRL filings. Open the filing links below for full statement detail.

Key statistics

Valuation

Enterprise value$12.5B
EV / EBITDA45.4
EV / Sales7.7
EV / FCF230.4
P / FCF231.7
PEG (trailing)0.89
Earnings yield0.6%
FCF yield0.4%

Quality & risk

ROIC (est.)14.5%
Free cash flow$54.4M
Total debt$200M
Net cash$69.2M
Altman Z-Score4.40 safe
Piotroski F-Score6/8

Capital returns

Buyback yield—
Dividend yield (est.)—
Shareholder yield—
Shares Δ YoY+21.1%

Computed from SEC XBRL annual figures + the current quote. EV and ROIC use long-term + current debt where filed; estimates, not investment advice.

Disclosure timeline

SEC · 8-Ks + reports
Some governance/structural items recently, but no outright red flags.
  1. 8-K/A Amended 8-K2026-05-19
  2. 8-K Shareholder vote2026-05-15
  3. 8-K Earnings results2026-05-06
  4. 10-Q Quarterly report2026-05-06
  5. DEF 14A Proxy statement2026-03-31
  6. 10-K Annual report2026-02-13
  7. 8-K Earnings results2026-02-12
  8. 10-Q Quarterly report2025-11-06
  9. 8-K Earnings results2025-11-05

Recent filings

all on EDGAR ↗
4Period ending 2026-06-102026-06-12open ↗4Period ending 2026-06-102026-06-12open ↗4Period ending 2026-06-102026-06-12open ↗4Period ending 2026-06-102026-06-11open ↗144Filing2026-06-11open ↗144Filing2026-06-11open ↗144Filing2026-06-10open ↗144Filing2026-06-10open ↗144Filing2026-06-10open ↗4Period ending 2026-05-292026-06-02open ↗4Period ending 2026-05-292026-06-02open ↗4Period ending 2026-05-292026-06-02open ↗

Quality score

B-
ValueGrowthProfitHealthMom.
ValueF
GrowthA+
ProfitabilityC+
Financial healthB-
MomentumA
  • ✓Revenue growing year-over-year
  • ✓Profitable (positive net income)
  • ✗Net margin above 10%
  • ✗Return on equity above 15%
  • ✗Liabilities below 2× equity
  • ✗P/E below 25

Fair value est.

$22.71

Overvalued -69% vs price

cheapfair valueexpensive

Modified Graham: EPS $0.64 × (8.5 + 1.5 × 22.0% growth) × 0.85 quality = 35.5× multiple. An estimate, not a price target.

46.6952-week74.24
Revenue
$1.64B
+27.9% YoY
Net margin
4.9%
ROE
11.7%
P/E
112.7

SEC fundamentals · FY 2025

'21'22'23'24'25

■ revenue · ■ net income, by fiscal year

Revenue$1.64B+27.9%
Net income$79.8M+126.5%
Operating income$161M+51.9%
Diluted EPS$0.64+88.2%
Cash & equivalents$269M-8.2%
Total assets$3.01B+20.3%
Total liabilities$2.11B+21.5%
Stockholders' equity$681M+26.7%
Op.: 9.8%L/E: 3.10x

Frequently asked

Is Dutch Bros Inc. (BROS) a buy?
BROS currently carries a Hold rating with 3/5 conviction, derived from its latest SEC filings. Fast-growing drive-thru coffee chain (rev +28%, 1,136 shops) finally profitable — but a 110x P/E prices the growth fully.
What is BROS's fair value?
A Modified-Graham model based on BROS's SEC fundamentals estimates a fair value of about $22.71. It is an estimate from reported earnings, not a price target.
Is BROS overvalued or undervalued?
Against a Modified-Graham fair-value estimate, BROS currently appears overvalued relative to its SEC-grounded earnings power.
What is Dutch Bros Inc.'s quality score?
BROS scores 67.78893293678831/100 (grade B-) on a SEC-grounded quality model spanning value, growth, profitability, financial health and momentum.

Sources: SEC EDGAR (CIK 0001866581, latest 10-Q filed 2026-05-06) · EODHD · Proprietary analysis · as of 6/21/2026, 8:46:43 PM.

Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.

Insider activity

Form 4 · SEC

Last 90 days: 0 open-market buys · 33 sales

2026-06-11
Boersma Travis
Executive Chairman of Board
Sell234K @ $62.47$14.6M
2026-06-11
Boersma Travis
Executive Chairman of Board
Sell226K @ $63.46$14.3M
2026-06-11
Boersma Travis
Executive Chairman of Board
Sell29.1K @ $64.10$1.87M
2026-06-11
Boersma Travis
Executive Chairman of Board
Sell125K @ $62.47$7.79M
2026-06-11
Boersma Travis
Executive Chairman of Board
Sell121K @ $63.46$7.66M
2026-06-11
Boersma Travis
Executive Chairman of Board
Sell15.6K @ $64.10$997K
2026-06-11
DM Individual Aggregator, LLC
10% owner
Sell125K @ $62.47$7.79M
2026-06-11
DM Individual Aggregator, LLC
10% owner
Sell121K @ $63.46$7.66M
2026-06-11
DM Individual Aggregator, LLC
10% owner
Sell15.6K @ $64.10$997K
2026-06-11
DM Trust Aggregator, LLC
10% owner
Sell234K @ $62.47$14.6M
2026-06-11
DM Trust Aggregator, LLC
10% owner
Sell226K @ $63.46$14.3M
2026-06-11
DM Trust Aggregator, LLC
10% owner
Sell29.1K @ $64.10$1.87M

Earnings history

beat/miss · move
2026-05-06Miss -0.2% est▲ +3.31%8-K ↗
2026-02-12Beat +69.8% est▼ -5.04%8-K ↗
2025-11-05Beat +7.8% est▲ +0.71%8-K ↗
2025-08-06Beat +41.4% est▲ +0.59%8-K ↗
2025-05-07—▼ -0.64%8-K ↗
2025-02-12—▲ +0.81%8-K ↗

Dates from 8-K (Item 2.02); beat/miss = reported EPS vs consensus (Finnhub, recent quarters); move = prior close → close on/after.

Congressional trades

all activity →

Disclosed under the STOCK Act

2023-07-12Earl BlumenauerSell$1.00K–$15.0KPTR ↗
2021-11-07Earl BlumenauerSell$1.00K–$15.0KPTR ↗
2021-10-12Earl BlumenauerBuy$1.00K–$15.0KPTR ↗
2021-10-05Earl BlumenauerBuy$1.00K–$15.0KPTR ↗

Self-reported periodic transaction reports (STOCK Act). Amounts are disclosed ranges; a trade may be a spouse's. Disclosures lag the trade by up to ~45 days. Source: House Clerk + Senate eFD.

Recent news

market news →
2 Momentum Stocks to Consider Right Now and 1 We Turn DownBullish
finance.yahoo.com· 2026-07-03
Dutch Bros (BROS) Stock May Be Below Fair Value On Raised GuidanceBullish
finance.yahoo.com· 2026-07-03
Better Buy in July: 1 Share of Starbucks or 1 Dutch Bros Share Plus 1 Chipotle Share?Bullish
finance.yahoo.com· 2026-07-02
Better Buy in July: 1 Share of Starbucks or 1 Dutch Bros Share Plus 1 Chipotle Share?Bullish
nasdaq.com· 2026-07-02
Can Dutch Bros (BROS) Turn Loyalty-Driven Drink Traffic Into a Profitable Food-Led Ecosystem?Bullish
finance.yahoo.com· 2026-07-02
Starbucks and other coffee shop menus are leaning into fruits and foamsBullish
finance.yahoo.com· 2026-07-02

Vs tracked universe

compare →

1194 tracked peers · median

TENK Score68 vs 67
Revenue growth27.9% vs 7.5%
Net margin4.9% vs 10.0%
Return on equity11.7% vs 12.0%
P/E112.7 vs 26.2

News sentiment

EODHD · 45d
Bullish
+0.07
vs typical · 120 articles
↓ cooling

Recent news tone vs the market's typical (which skews positive). A soft signal, not a recommendation.