Dutch Bros, the popular west cost drive through coffee chain is going public. The IPO is set for Wednesday September 15th on the New York Stock Exchange (NYSE) under the ticker BROS. https:\/\/www.youtube.com\/watch?vjbmlnxY6_W8 From a single push cart in Oregon to 471 locations 30 years later, Dutch Bros has built a real contender to the Starbucks coffee crown. In this guide you are going to learn: What makes Dutch Brothers different than every other coffee shop Why the company has years of growth ahead Is the stock worth more than the $20 IPO price? Lets dig in.. The Secret Sauce and the Secret Menu Every Dutch Bros location offers a simple menu with a wide variety of hot and cold espresso-based beverages, cold brew coffee products, proprietary\u00a0Dutch Bros. Blue Rebel energy drinks, tea, lemonade and smoothies. But Dutch Bros lovers know that there is also a "secret menu" with additional custom creations that have become fan favorites. In some ways Dutch Bros' menu is similar to many coffee shops and resembles the popular Starbucks model which allows for complete customization from non-dairy milk alternatives to topping selection. This strategy is tried and tested, because who has more money to spend on premium priced coffee than customization-obsessed-millennial-hipsters with dairy intolerances? That being said, one key differentiator Dutch Bros offers is a unique, sweet, creamy whipped topping ("Soft Top") which can be added to almost any coffee creation. Another Dutch Bros exclusive is the Dutch Bros. Blue Rebel energy drink which can only be found at Dutch Bros shops. Additionally, all their coffee is a Private Reserve of a 100% Arabica three bean blend sourced through an in-house coffee roasting facility; and as the company continues its expansion into more and more states, to add additional capacity in order to to support supply chain long-term, the company will invest in a second centrally located roasting facility in the Midwest region of the US. Breaking Down The Customer Base While the coffee may be great and could\u00a0 be enjoyed as no-frills cup of Joe, that is not what Dutch Bros customers are looking for when they come to the window. The pie graph below depicts that less than half the products sold are coffee based, in fact more teas, lemonades and smoothies are sold than coffee. This could be due to the fact that Dutch Bros' customers are predominately female, a demographic increasingly shifting buying trends towards increased awareness and focus on health and wellness which encourages non caffeinated, more nutritious and low-calorie options. Customer Buying Habits \u00a0 Furthermore, Dutch Bros has successfully attracted a younger demographic, one with potentially more disposable income which can be spent on premium priced coffee-shop beverages. This likely also explains the high proportion of beverages bought during the typical 9-5 work day, when most of the 25 and over crowd is stuck behind a desk drinking drip coffee, saving for a down-payment.\u00a0 Young Females Love Dutch Bros Source: Dutch Bros S-1 A Decade or More of Solid Growth Dutch Brothers is just scratching the surface of potential locations in the U.S. which means they can keep revenue growing fast simply by building more stores. The company built over 70 locations in 2020 and is on pace for another 70-80 or more into the future. The company has also shifted its strategy lately to building company owned locations over franchising. Recent Store Growth Source: Dutch Bros S-1 Management has indicated that no new franchise partners will be taken on and only existing partners will be able to add franchise locations. This comes as no surprise given that franchise locations contribute a 5%-of-sales fee as compared to company operated locations which are averaging a 35% margin. Return summary for new stores Dutch Bros S-1 Management thinks there is room for 4,000 locations in the U.S. which would be 10x growth from the current footprint of 440+ units.\u00a0 4,000 locations may seem like a lot but starbucks has 15,000 and Dunkin Donuts has 9,000. Starbucks built over 1,400 new locations in 2020 alone.\u00a0 4,000 future locations is not a crazy number if Dutch Bros can keep building a community of superfans across the U.S.\u00a0\u00a0 Store Count Forecast Source: Grizzle Estimates Can They Afford This Rapid Growth? A key question around the growth trajectory is whether the company can afford this capital heavy model of spending $800k to $1M building every store.\u00a0 We think the answer is yes. Even assuming each store costs $1M, 25% more than they have spent per store historically, management will only have to come up with around $20 million over the next two years to fund this growth before cashflow can pay for all future construction.\u00a0 $20 million is a drop in the bucket and can be funded by increasing the share count less than 1% or borrowing from their current debt facility with more than $100 million available TODAY.\u00a0 As long as Dutch Bros can afford to increase the store count around 15% a year, it has more than enough unmet demand based on how strongly west coast stores have performed.\u00a0\u00a0 Dutch Bros has captured significant market share and has achieved high brand recognition. So much so, that revenues in newly entered states outpace those of legacy markets. Despite unforeseen challenges in 2020 and 2021, the average unit volume (AUV) has grown 3% to $1.7 million. More interestingly though, the AUV for new stores and new states is trending even higher. New Stores More Profitable Than Old Stores Source: Dutch Bros S-1 \u00a0 What is Dutch Bros Worth? https:\/\/www.youtube.com\/watch?v8JmWe0bZp9M Dutch Bros is pricing its IPO at $23\/sh valuing the company at $4.2 billion using the fully diluted share count.\u00a0 $4.2 billion will value the company at 48x this years EBITDA (a proxy for cashflow). 48 times may sound crazy expensive, but Starbucks, a company growing only 10%, compared to Dutch Bros growing at 25%, is trading for 23x EBITDA. Dutch Bros deserves a premium price. However, the million dollar question is what multiple of cashflow Dutch Bros will trade at in a decade as a mature company, not a high growth coffee disruptor? We think Starbucks holds the answer to this question. Starbucks Cashflow Multiple Over Time\u00a0 Source: Bloomberg \u00a0 When Starbucks was growing as fast as Dutch Bros the cashflow multiple never fell below 15x.\u00a0 This tells us Dutch Bros is likely at least a $40 stock. But it could be worth more. If Dutch Bros hits the 4,000 location target in 13 years like we expect it will, the company can keep revenue growing at 20-25% year after year after year. This deserves a premium to Starbucks. We currently live in a world of almost free debt and elevated cashflow multiples.\u00a0 In this world Dutch Bros could easily be worth $80\/sh. Weighing the likelihood of each outcome we think Dutch Bros is a $60 stock. Dutch Bros is worth 2.6 times more than the IPO Price of $23\/sh. How we arrive at our Price Target of ~$60 Scenario Ending Cashflow Multiple Stock Price \u00a0 \u00a0 \u00a0 \u00a0 Probability Downside Case 10x \u00a0$32 8% \u00a0$2.56 Base Case 15x \u00a0$40 41% \u00a0$16.40 Upside Case 30x \u00a0$80 51% \u00a0$40.80 \u00a0 Probability-weighted Stock Price \u00a0 \u00a0 \u00a0$59.76 Yet as we've seen in this market, if Dutch Bros puts up even stronger revenue growth than our 25% expectations, the stock could easily run to our target price sooner rather than later. However over the long term we think $60\/sh is a very reasonable price to pay for the quality of this business. Dutch Bros has built a community of superfans and offers unique products that resonate.\u00a0 Yes the coffee business is extremely saturated, but this company has proven time and again that there is demand for a unique product coupled with the right vibe. We are going to ride our soft top into the sunset on this one. \u00a0 Full Disclosure: At the time of publication the author of this article holds no economic interest in Dutch Bros.