Valuation Black Rock Coffee Bar, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-09-15 EDT			5-day change	1st Jan Change
6.980 ^USD	-14.46%		-26.76%	-68.63%

09-11	Black Rock Coffee Bar Opens New Store in Highlands Ranch, Colorado	CI
09-11	Black Rock Coffee Bar Opens New Chandler Location and Expands Arizona Presence	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	388.9	155	-	-
Change	-	-60.14%	-	-
Enterprise Value (EV) ¹	387.2	161.3	171.9	178.7
Change	-	-58.35%	6.59%	3.93%
P/E	-	33.2x	25.1x	18x
PBR	3.62x	1x	0.84x	0.69x
PEG	-	-	0.8x	0.5x
Capitalization / Revenue	1.94x	0.61x	0.49x	0.41x
EV / Revenue	1.93x	0.63x	0.54x	0.47x
EV / EBITDA	14.1x	4.61x	4.01x	3.64x
EV / EBIT	430x	11.2x	9.54x	7.2x
EV / FCF	-11.8x	-12.5x	-58x	-9.4x
FCF Yield	-8.44%	-8.03%	-1.72%	-10.6%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-	0.2104	0.2778	0.387
Distribution rate	-	-	-	-
Net sales ¹	200.3	254.5	315.5	377
EBITDA ¹	27.5	34.94	42.85	49.04
EBIT ¹	0.901	14.36	18.02	24.81
Net income ¹	-16.54	10.76	13.86	15.61
Net Debt ¹	-1.654	6.258	16.89	23.65
Reference price ²	22.250	6.980	6.980	6.980
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.	38.79x	0.74x	5.36x	-	181M
DUTCH BROS INC.	52.21x	3.17x	17.39x	-.--%	6.08B
KOMEDA HOLDINGS CO., LTD.	18.89x	2.63x	12.67x	2.27%	848M
KIMLY LIMITED	14.71x	1.3x	7.32x	5%	392M
Average	31.15x	1.96x	10.69x	2.42%	1.87B
Weighted average by Cap.	46.15x	2.95x	16.04x	0.53%