US · BRCC
BRC Inc.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Salt Lake City, UT 84101
- Website
- blackriflecoffee.com
Price · as of 2024-12-31
$1.09
Market cap 196.25M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $41.00 | +3,661.47% |
| Intrinsic Value(DCF) | $0.86 | -21.1% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $3.15 | |||
| 2021 | $16.45 | $41.96 | $120.75 | $0.00 | $0.00 |
| 2022 | $5.95 | $52.74 | $716.96 | $0.00 | $0.00 |
| 2023 | $4.91 | $35.05 | $180.32 | $0.00 | $0.00 |
| 2024 | $2.14 | $41.00 | $8.40 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates BRC Inc.'s (BRCC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $41.00
- Current price
- $1.09
- AI upside
- +3,661.47%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.86
-21.1% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BRCC | BRC Inc. | $1.09 | 196.25M | +3,661% | -21% | — | — | -19.89 | 11.55 | 0.39 | 17.41 | — | 11.87 | 41.17% | 0.98% | -0.75% | -57.85% | 3.61% | -3.30% | 7.34 | 0.34 | 1.27 | 0.54 | 6.46 | -8463.00% | -104.00% | -10506.00% | 1.74% | 0.15 | 2.48% | 0.00% | 0.00% | 4.54% | 62.90 | 91.62 | 0.62 | 1.64 |
| ABVE | Above Food Ingredients In… | $1.25 | 63.99M | — | — | — | — | — | — | — | — | — | — | -1.60% | -11.43% | -14.47% | 621.64% | -39.41% | -61.17% | -2.54 | -5.49 | 0.44 | 0.16 | -3.05 | 25284.00% | -707.00% | -19464.00% | — | 0.05 | 3.27% | — | 0.00% | — | — | — | — | — |
| AFRI | Forafric Global PLC | $9.66 | 259.87M | +164% | -63% | — | -85% | -10.16 | -141.71 | 0.86 | -138.39 | -11.11 | -4.84 | 9.97% | -2.83% | -8.87% | -220.94% | -4.44% | -8.40% | -99.21 | -0.61 | 0.37 | 0.19 | -54.44 | 9149.00% | -1023.00% | -882.00% | 9.03% | 0.11 | 12.25% | 0.00% | 0.00% | 8.86% | -50.36 | 18.26 | 1.43 | 0.17 |
| ALCO | Alico, Inc. | $41.28 | 316.07M | +1,040% | -64% | — | — | -1.91 | 2.74 | 6.40 | -74.17 | — | 2.80 | -436.15% | -462.72% | -334.35% | -83.29% | -65.95% | -49.15% | 0.83 | -42.06 | 9.56 | 6.87 | -10.67 | -221978.00% | -552.00% | -13023.00% | 5.18% | 3.50 | 5.96% | 0.54% | -1.00% | 15.27% | -1.62 | 22.54 | 7.48 | -0.32 |
| BGS | B&G Foods, Inc. | $5.31 | 424.68M | +166% | -51% | — | — | -2.05 | 0.98 | 0.27 | -29.88 | -0.80 | -0.39 | 21.83% | -9.17% | -13.00% | -36.94% | -4.93% | -7.78% | 3.96 | -1.13 | 3.30 | 0.98 | -23.82 | 25730.00% | -630.00% | -5333.00% | 20.11% | 0.55 | 3.79% | 11.65% | -23.90% | 21.51% | -14.34 | 24.52 | 1.32 | 1.04 |
| CHSCL | CHS Inc. | $25.55 | 313.55M | +24,308% | -61% | — | — | — | — | — | — | — | — | 3.21% | 0.26% | 1.69% | 5.30% | 0.66% | 3.18% | 0.29 | 0.62 | 1.53 | 0.77 | 2.00 | — | -968.00% | -18251.00% | — | 0.12 | -2.74% | — | 78.40% | — | — | — | — | — |
| LWAY | Lifeway Foods, Inc. | $22.16 | 337.47M | +149% | +436% | -68% | -34% | 34.69 | 4.35 | 1.68 | 16.98 | — | 5.81 | 26.00% | 7.41% | 4.83% | 13.64% | 16.97% | 10.42% | 0.00 | 131.92 | 2.81 | 2.11 | -0.95 | -2133.00% | 1667.00% | -5024.00% | 2.00% | 0.84 | 11.88% | 0.00% | 0.00% | 2.02% | 21.40 | 47.33 | 1.59 | 14.18 |
| NATR | Nature's Sunshine Product… | $27.68 | 484.28M | +260% | -72% | -62% | -85% | 34.37 | 1.75 | 0.60 | 6.12 | — | 1.75 | 71.46% | 4.42% | 1.69% | 5.10% | 10.04% | 3.22% | 0.09 | 137.64 | 2.44 | 1.43 | -2.15 | -4805.00% | 203.00% | -5341.00% | 5.28% | 0.39 | 16.72% | 0.00% | 0.00% | 4.39% | 9.99 | 14.01 | 0.44 | 5.01 |
| USNA | USANA Health Sciences, In… | $21.52 | 393.4M | +580% | -7% | +46% | -87% | 14.94 | 1.18 | 0.74 | 4.91 | — | 2.66 | 79.43% | 7.76% | 4.92% | 8.17% | 12.83% | 6.09% | 0.07 | 236.03 | 2.00 | 1.36 | -1.44 | -3364.00% | -722.00% | -931.00% | 8.10% | 0.44 | 17.88% | 0.00% | 0.00% | 1.50% | 7.32 | 9.54 | 0.57 | 4.88 |
| WEST | Westrock Coffee Company, … | $4.42 | 427.97M | +406% | +1,080% | — | — | -8.07 | 1.75 | 0.76 | -144.94 | -7.55 | 4.62 | 18.08% | -5.77% | -9.44% | -21.15% | -6.38% | -7.75% | 1.36 | -1.45 | 1.20 | 0.45 | -61.57 | 10698.00% | -162.00% | -2446.00% | -26.66% | -0.05 | -22.43% | 0.00% | 0.00% | 0.00% | -22.95 | -6.52 | 1.32 | 0.66 |
| WILC | G. Willi-Food Internation… | $25.24 | 350.39M | -24% | -73% | -30% | -17% | 10.16 | 1.17 | 1.24 | 7.60 | 8.30 | 1.17 | 28.02% | 9.53% | 12.21% | 12.07% | 12.13% | 10.96% | 0.01 | 28.39 | 8.74 | 6.99 | -1.90 | 12237.00% | 599.00% | -15681.00% | -0.81% | 0.72 | -1.68% | 1.40% | 14.20% | 1.40% | 8.62 | -81.89 | 0.82 | 8.64 |
About BRC Inc.
BRC Inc., through its subsidiaries, purchases, roasts, and sells coffee, coffee accessories, and branded apparel. The company also produces media content; podcasts; and digital and print journals, as well as sells coffee brewing equipment, and outdoor and lifestyle gear. It supports active military, veterans, and first responders. The company offers its products through convenience, grocery, drug, and mass merchandise stores; outdoor, do it yourself, and lifestyle retailers; and company operated and franchised Black Rifle Coffee retail coffee shop locations, as well as through e-commerce. BRC Inc. was founded in 2014 and is based in Salt Lake City, Utah.
- CEO
- Christopher Mondzelewski
- Employees
- 551
- Beta
- 0.90
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.86 ÷ $1.09) − 1 = -21.1% (DCF, example).