Valuation Black Rock Coffee Bar, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-16 EDT			5-day change	1st Jan Change
8.070 ^USD	-2.42%		+12.71%	-63.73%

10-09	Black Rock Coffee Bar Continues Austin-Area Growth with New Killeen Location	CI
09-25	Black Rock Coffee Bar Opens New Store in Montclair, California	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	388.9	183.7	-	-
Change	-	-52.77%	-	-
Enterprise Value (EV) ¹	387.2	190.5	201.4	208.3
Change	-	-50.8%	5.72%	3.42%
P/E	-	41.3x	31.3x	24.7x
PBR	3.62x	1.44x	1.32x	1.11x
PEG	-	-	1x	0.9x
Capitalization / Revenue	1.94x	0.72x	0.58x	0.48x
EV / Revenue	1.93x	0.75x	0.63x	0.54x
EV / EBITDA	14.1x	5.45x	4.63x	4.09x
EV / EBIT	430x	13.7x	11.6x	9.5x
EV / FCF	-11.8x	-13.9x	16.5x	-
FCF Yield	-8.44%	-7.19%	6.06%	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-	0.1954	0.2578	0.327
Distribution rate	-	-	-	-
Net sales ¹	200.3	255.5	318	385.1
EBITDA ¹	27.5	34.94	43.54	50.99
EBIT ¹	0.901	13.91	17.31	21.93
Net income ¹	-16.54	10.76	13.86	15.61
Net Debt ¹	-1.654	6.884	17.78	24.67
Reference price ²	22.250	8.070	8.070	8.070
Nbr of stocks (in thousands)	17,478	22,208	-	-
Announcement Date	3/3/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACK ROCK COFFEE BAR, INC.	42.33x	0.75x	5.45x	-	184M
MCDONALD'S CORPORATION	18.95x	7.5x	13.56x	3.09%	172B
STARBUCKS CORPORATION	42.93x	3.42x	22.19x	2.6%	110B
COMPASS GROUP PLC	24.6x	1.25x	12.24x	2.25%	55.63B
YUM! BRANDS, INC.	16.18x	5.94x	17.75x	2%	41.16B
CHIPOTLE MEXICAN GRILL, INC.	27.17x	3.37x	19.11x	-.--%	38.7B
RESTAURANT BRANDS INTERNATIONAL INC.	16.63x	3.84x	11.96x	3.48%	25.85B
DARDEN RESTAURANTS, INC.	19.07x	1.94x	11.75x	3.04%	24.25B
YUM CHINA HOLDINGS, INC.	15.18x	1.09x	7.15x	2.66%	15.21B
Average	24.78x	3.23x	13.46x	2.39%	53.67B
Weighted average by Cap.	25.28x	4.70x	15.80x	2.55%