Valuation Black Rock Coffee Bar, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 11:50:05 2026-07-30 EDT			5-day change	1st Jan Change
8.025 ^USD	+0.19%		+2.23%	-64.02%

07-20	Sandwich chain Jersey Mike's targets $7.94 billion valuation in US IPO	RE
07-16	Black Rock Coffee Bar Expands With New Glendale Location	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	388.9	172.8	-	-
Change	-	-55.57%	-	-
Enterprise Value (EV) ¹	387.2	186.2	199.8	221.2
Change	-	-51.91%	7.27%	10.71%
P/E	-	37.8x	28.4x	20x
PBR	3.62x	1.14x	0.95x	0.78x
PEG	-	-	0.9x	0.5x
Capitalization / Revenue	1.94x	0.68x	0.55x	0.46x
EV / Revenue	1.93x	0.73x	0.64x	0.59x
EV / EBITDA	14.1x	5.44x	4.76x	4.7x
EV / EBIT	430x	13.3x	11.5x	8.91x
EV / FCF	-11.8x	-16.5x	-17.6x	-6.32x
FCF Yield	-8.44%	-6.07%	-5.67%	-15.8%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-	0.2118	0.2824	0.4006
Distribution rate	-	-	-	-
Net sales ¹	200.3	254.5	313.3	377.2
EBITDA ¹	27.5	34.26	41.95	47.03
EBIT ¹	0.901	14.03	17.43	24.84
Net income ¹	-16.54	10.26	13.06	16.01
Net Debt ¹	-1.654	13.43	26.98	48.37
Reference price ²	22.250	8.010	8.010	8.010
Nbr of stocks (in thousands)	17,478	21,573	-	-
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.	37.81x	0.73x	5.44x	-	173M
DUTCH BROS INC.	76.63x	4.43x	24.41x	-.--%	8.86B
KOMEDA HOLDINGS CO., LTD.	19.52x	2.68x	13.03x	2.19%	827M
KIMLY LIMITED	14.34x	1.26x	7.1x	5.13%	375M
Average	37.07x	2.28x	12.49x	2.44%	2.56B
Weighted average by Cap.	69.08x	4.11x	22.54x	0.37%