Three independent discounted-cash-flow-style models value Dutch Bros Inc. every trading day. 0 of 3 currently price BROS above its market price.
| Free Cash Flow model | $-49.10 |
| Excess Profit model | $-12.50 |
| Residual Earnings model | $0.33 |
| Dividend Discount model | — |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +14.4% |
| Net debt / EBITDA | -0.4× |
| Gross margin | +25.9% |
| Revenue CAGR | +30.4% |
| Cash conversion | 2.5× |
| Dividend yield | — |
| Buyback yield | -21.1% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open BROS in StockKitty