YMTracker DRIPCalc v2 Launch sale

NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

BRCC | NYSE

$8.94 -$0.12 | -1.32%

SIGNAL:

Signal available — unlock to view

|2026-06-01 |F&G 47 |RSI 50.4

Add to favoritesFavorite

Company Overview:

Market Cap: $127.35M

Trailing PE: N/A

FWD PE *: 22.4x

Payout Ratio (TTM): —

52-Week Range: $0.81 - $18.60

* Forward PE is based on street estimates.

5.4 Year BRCC Performance Metrics:

Total Return (with DRIP): -90.9% (-35.85% CAGR)

Total Return (no DRIP): -90.9% (-35.85% CAGR)

Share Price: -90.9% (-35.85% CAGR)

Yield on Cost (with DRIP): —

Total Invested: $10,000

Total Value (with DRIP): $909

Total Return $ (with DRIP): -$9,091

BRCC Total Return

1M 3M 6M YTD 1Y 3Y 5Y 10Y

BRCC Price Chart

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

BRCC Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

BRCC - Revenue

BRCC Revenue CAGR:1Y: 12.85%2Y: 9.65%5Y: 15.37%10Y: 0.00%

BRCC - Earnings Per Share (EPS)

BRCC EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

BRCC - Net Income

🔓 See the full chart40% off right now · 7-day free trial

BRCC Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

BRCC - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

BRCC EBITDA CAGR:1Y: 0.00%2Y: -31.52%5Y: 0.00%10Y: 0.00%

BRCC - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

BRCC Free Cash Flow CAGR:1Y: 0.00%2Y: 506.54%5Y: 0.00%10Y: 0.00%

BRCC - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

BRCC Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 361.48%5Y: 0.00%10Y: 0.00%

BRCC - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

BRCC Operating Income CAGR:1Y: 0.00%2Y: 6.10%5Y: 0.00%10Y: 0.00%

BRCC - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

BRCC Gross Profit CAGR:1Y: 13.40%2Y: -1.05%5Y: 11.36%10Y: 0.00%

BRCC - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

BRCC Shares Outstanding CAGR:1Y: 48.87%2Y: 31.43%5Y: 21.77%10Y: 0.00%

BRCC - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

BRCC Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

BRCC - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

BRCC Stock-Based Comp CAGR:1Y: 8.32%2Y: 0.00%5Y: 8.51%10Y: 0.00%

BRCC - Expenses

🔓 See the full chart40% off right now · 7-day free trial

BRCC Expenses CAGR:1Y: -52.46%2Y: -53.61%5Y: -38.19%10Y: 0.00%

BRCC - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

BRCC - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

BRCC - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

BRCC - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

BRCC - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

BRCC - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

BRCC - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

BRCC Revenue CAGR:1Y: 12.85%2Y: 9.65%5Y: 15.37%10Y: 0.00%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

BRCC - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

BRCC Actual Revenue CAGR:1Y: 12.85%2Y: 9.65%5Y: 15.37%10Y: 0.00%

BRCC - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

BRCC Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

BRCC - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

BRCC Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

BRCC - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

BRCC Actual EBITDA CAGR:1Y: 0.00%2Y: -31.52%5Y: 0.00%10Y: 0.00%

Ratios, Profit Margins & Return on Capital:

BRCC - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

BRCC Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

BRCC - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

BRCC Gross Profit Margin CAGR:1Y: 0.50%2Y: -9.76%5Y: -3.48%10Y: 0.00%

BRCC - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

BRCC Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

BRCC - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

BRCC Price To Sales Ratio CAGR:1Y: 11.78%2Y: -48.91%5Y: -31.31%10Y: 0.00%

BRCC - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

BRCC Return on Capital Employed CAGR:1Y: 0.00%2Y: 7.68%5Y: 0.00%10Y: 0.00%

BRCC - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

BRCC Return on Invested Capital CAGR:1Y: 0.00%2Y: 12.01%5Y: 0.00%10Y: 0.00%

Projected Future Returns & Dividends for BRCC

Based on past 5.4-year performance, here are BRCC growth metrics:

Share price CAGR of -35.85%
Dividend CAGR of +0%

Using BRCC CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	BRCC (DRIP)	BRCC - No DRIP
Current Price	$8.94	$8.94
Start Shares	1,118.57	1,118.57
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	1,118.57	1,118.57
Dividends Payment	$0.00	$0.00
Annual Dividends	$0	$0
Yield on cost	0.00%	0.00%
Share Price	$0.11	$8.94
Total Dividends	$0	$0
Final Value	$118	$10,000

Estimated Future Value + Dividends - BRCC

NOTE: Above numbers are our estimate based on BRCC's Dividend and Price CAGR over past 5.4 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Company Info

BRC Inc. (BRCC) had its IPO on 2022-02-10, and is traded on NYSE stock exchange.

BRC Inc., operating through its subsidiaries, focuses on sourcing, roasting, and distributing coffee, along with coffee accessories and branded apparel. The company also extends its activities to media production, including podcasts and both digital and print journals, and offers various coffee brewing equipment as well as outdoor and lifestyle gear. A core mission of BRC Inc. is to support active military members, veterans, and first responders. Consumers can purchase their products through a wide array of retail outlets, such as convenience, grocery, drug, and mass merchandise stores, as well as outdoor, DIY, and lifestyle retailers. Their offerings are also available at company-owned and franchised Black Rifle Coffee retail shops, in addition to their e-commerce platform. BRC Inc. was founded in 2014 and is headquartered in Salt Lake City, Utah.

BRCC website: https://www.blackriflecoffee.com

Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Loading signals…

DCF Model — BRCC

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $8.94

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own BRCC? See every dividend it's paid you

Add your BRCC shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every BRCC dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

Add BRCC free →

Free plan · up to 5 holdings